TrblTotalERROR:#REF! 5 cm0.1000kgRp19,300.00Rp1,930.00Sub TotalRp29,995.20Upahmandor0.0900ohRp75,000.00Rp6,750.00Kepala tukang batu 0.0060ohRp65,500.00Rp393.00Tukang besi0.0200ohRp56,500.00Rp1,130.00Tukang Kayu0.0200ohRp56,500.00Rp1,130.00Tukang batu 0.0200ohRp56,500.00Rp1,130.00Pekerja 0.1800ohRp41,500.00Rp7,470.00Sub TotalRp18,003.00Total Upah & BahanRp139,277.75Untuk Balok Beton (200 kg pembesian + bekisting)BahanSemen portland384.0000kgRp1,340.00Rp514,560.00Pasir beton0.5400m3Rp208,000.00Rp112,320.00Koral beton 2/30.8100m3Rp301,500.00Rp244,215.00Besi Beton Polos/Ulir210.0000kgRp15,185.85Rp3,189,028.50Kawat Beton3.0000kgRp16,600.00Rp49,800.00Sub TotalRp4,109,923.50BekestingBahanKayu Kls III0.4000m3Rp1,403,260.00Rp561,304.00Kayu Kls II0.1400m3Rp2,228,260.00Rp311,956.40Plywood2.8000lbrRp104,510.00Rp292,628.00Paku > 5 cm3.2000kgRp19,300.00Rp61,760.00Minyak bekesting 1.6000ltrRp5,600.00Rp8,960.00Kayu Dolken16.0000btgRp5,600.00Rp89,600.00Sub TotalRp1,326,208.40Upahmandor0.3530ohRp75,000.00Rp26,475.00Kepala tukang batu 0.3330ohRp65,500.00Rp21,811.50Tukang besi1.4000ohRp56,500.00Rp79,100.00Tukang Kayu1.6500ohRp56,500.00Rp93,225.00Tukang batu 0.2750ohRp56,500.00Rp15,537.50Pekerja 6.3500ohRp41,500.00Rp263,525.00Sub TotalRp499,674.00Total Upah & BahanRp5,935,805.90Untuk Ring Balok PraktisBahanSemen portland4.0000kgRp1,340.00Rp5,360.00Pasir beton0.0060m3Rp208,000.00Rp1,248.00Koral beton 2/30.0090m3Rp301,500.00Rp2,713.50Besi Beton Polos/Ulir3.0000kgRp15,185.85Rp45,557.55Kawat Beton0.0450kgRp16,600.00Rp747.00Sub TotalRp55,626.05BekestingBahanKayu Kls III0.0020m3Rp1,403,260.00Rp2,806.52Paku > 5 cm0.0100kgRp19,300.00Rp193.00Sub TotalRp2,999.52Upahmandor0.0090ohRp75,000.00Rp675.00Kepala tukang batu 0.0060ohRp65,500.00Rp393.00Tukang besi0.0200ohRp56,500.00Rp1,130.00Tukang Kayu0.0200ohRp56,500.00Rp1,130.00Tukang batu 0.0200ohRp56,500.00Rp1,130.00Pekerja 0.1800ohRp41,500.00Rp7,470.00Sub TotalRp11,928.00Total Upah & BahanRp70,553.57Untuk Plat Beton (150 kg + bekisting)BahanSemen portland384.0000kgRp1,340.00Rp514,560.00Pasir beton0.5400m3Rp208,000.00Rp112,320.00Koral beton 2/30.8100m3Rp301,500.00Rp244,215.00Besi Beton Polos/Ulir157.5000kgRp15,185.85Rp2,391,771.38Kawat Beton2.2500kgRp16,600.00Rp37,350.00Sub TotalRp3,300,216.38BekestingBahanKayu Kls III0.3200m3Rp1,403,260.00Rp449,043.20Kayu Kls II0.1200m3Rp2,228,260.00Rp267,391.20Paku > 5 cm3.2000kgRp19,300.00Rp61,760.00Minyak bekesting 1.6000ltrRp5,600.00Rp8,960.00Plywood2.8000lbrRp104,510.00Rp292,628.00Kayu Dolken32.0000btgRp5,600.00Rp179,200.00Sub TotalRp1,258,982.40Upahmandor0.2650ohRp75,000.00Rp19,875.00Kepala tukang batu 0.2650ohRp65,500.00Rp17,357.50Tukang besi1.0500ohRp56,500.00Rp59,325.00Tukang Kayu1.3000ohRp56,500.00Rp73,450.00Tukang batu 0.2750ohRp56,500.00Rp15,537.50Pekerja 5.3000ohRp41,500.00Rp219,950.00Sub TotalRp405,495.00Total Upah & BahanRp4,964,693.78PEKERJAAN DINDING11 M2 dinding batako 1 pc:5psBahanBatu batako 12.5000bhRp3,390.00Rp42,375.0012.500Batu bataco130.0000BuahPasir pasang0.3880m3Rp208,000.00Rp80,704.00Semen Portland118.1250KgSemen PC (Portland Cement) 40 Kg12.1300kgRp1,340.00Rp16,254.20Pasir pasang / beton0.3410M3Sub TotalRp139,333.202.953125UpahMandor0.0150OhRp75,000.00Rp1,125.00130.0000Kepala tukang0.0100OhRp65,500.00Rp655.00157.5000Tukang batu0.1000OhRp56,500.00Rp5,650.000.3800Pekerja 0.3000OhRp41,500.00Rp12,450.0011.1111111111Sub TotalRp19,880.003.9375Total Upah & BahanRp159,213.2025

21 M3 dinding 1/2 bata 1 pc:4psBahanBatu merah 96.0000bhERROR:#REF!ERROR:#REF!Pasir pasang0.0430m3Rp208,000.00Rp8,944.00Semen PC (Portland Cement) 40 Kg11.5000kgRp1,400.50Rp16,105.75Sub TotalERROR:#REF!UpahMandor0.0150OhRp75,000.00Rp1,125.00Kepala tukang0.0100OhRp65,500.00Rp655.00Tukang batu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.3200OhRp41,500.00Rp13,280.0011.1111111111Sub TotalRp20,710.00Total Upah & BahanERROR:#REF!25

31 M3 dinding 1 bata 1 pc:4psBahanBatu merah 192.0000bhERROR:#REF!ERROR:#REF!Pasir pasang0.0930m3Rp208,000.00Rp19,344.00Semen PC (Portland Cement) 40 Kg26.5500kgRp1,400.50Rp37,183.28Sub TotalERROR:#REF!UpahMandor0.0300OhRp75,000.00Rp2,250.00Kepala tukang0.0200OhRp65,500.00Rp1,310.00Tukang batu0.2000OhRp56,500.00Rp11,300.00Pekerja 0.6500OhRp41,500.00Rp26,975.00Sub TotalRp41,835.00Total Upah & BahanERROR:#REF!21 M2 dinding batako 1 pc:3ps Batu batako 12.5000bhRp3,390.00Rp42,375.0012.500Batu bataco130.0000BuahPasir pasang0.7200m3Rp208,000.00Rp149,760.00Semen Portland118.1250KgSemen PC (Portland Cement) 40 Kg30.3200kgRp1,340.00Rp40,628.80Pasir pasang / beton0.3410M3Sub TotalRp232,763.802.953125UpahMandor0.0180OhRp75,000.00Rp1,350.00130.0000Kepala tukang0.0150OhRp65,500.00Rp982.50157.5000Tukang batu0.1500OhRp56,500.00Rp8,475.000.3800Pekerja 0.3500OhRp41,500.00Rp14,525.0011.1111111111Sub TotalRp25,332.503.9375Total Upah & BahanRp258,096.3025

31 M2 plester 1pc : 4ps, tebal 15 mmKepala Tukang0.1BahanSemen PC (Portland Cement) 40 Kg6.2400KgRp1,340.00Rp8,361.60Pekerja3Pasir pasang0.0240m3Rp208,000.00Rp4,992.00Mandor0.125Sub TotalRp13,353.60UpahMandor0.0100OhRp75,000.00Rp750.0033.3333333333Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang batu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.2000OhRp41,500.00Rp8,300.00580000Sub TotalRp18,507.5033600Total Upah & BahanRp31,861.10900041 M2 plesteran ciprat (kamprotan) 1pc : 2psBahanSemen PC (Portland Cement)40 Kg10.2240KgRp1,340.00Rp13,700.16Pasir pasang0.0200m3Rp208,000.00Rp4,160.00Sub TotalRp17,860.16UpahMandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang batu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.2000OhRp41,500.00Rp8,300.00Sub TotalRp18,507.50Total Upah & BahanRp36,367.6651 M2 acianBahanSemen PC (Portland Cement) 40 Kg3.2500KgRp1,340.00Rp4,355.00Sub TotalRp4,355.00UpahTukang batu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.2000OhRp41,500.00Rp8,300.00Mandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.0100OhRp65,500.00Rp655.00Sub TotalRp15,355.00Total Upah & BahanRp19,710.0061 Ml benangan2353500BahanSemen PC (Portland Cement) 40 Kg1.7500KGRp1,340.00Rp2,345.007043087.5Sub TotalRp2,345.0041936.544UpahTukang batu0.0700OhRp56,500.00Rp3,955.00105690Mandor0.0080OhRp75,000.00Rp600.00Sub TotalRp4,555.0029625Total Upah & BahanRp6,900.00302750PEKERJAAN LANTAI11 M3 rabat beton 1PC:3PS:5KrBahanSemen portland218.0000kgRp1,340.00Rp292,120.00Pasir beton0.5200m3Rp208,000.00Rp108,160.00Koral beton 3/50.8700m3Rp252,000.00Rp219,240.00Sub TotalRp619,520.00Upahmandor0.0830ohRp75,000.00Rp6,225.00Kepala tukang batu 0.0280ohRp65,500.00Rp1,834.00Tukang batu 0.2750ohRp56,500.00Rp15,537.50Pekerja 1.6500ohRp41,500.00Rp68,475.00Sub TotalRp92,071.50Total Upah & BahanRp711,591.5021 M2 keramik GRANITO GREY 50/50Bahankeramik granite 50/50 cm4.0000bhRp56,000.00Rp224,000.00semen portland9.8000kgRp1,340.00Rp13,132.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.3000kgRp7,904.00Rp10,275.20Sub TotalRp256,767.20Upahmandor0.0130ohRp75,000.00Rp975.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.1250ohRp56,500.00Rp7,062.50Pekerja 0.2500ohRp41,500.00Rp10,375.00Sub TotalRp19,264.00Total Upah & BahanRp276,031.2031 M2 keramik 20/20 cmBahankeramik 20/20 cm26.5000bhRp2,700.00Rp71,550.00semen portland10.4000kgRp1,340.00Rp13,936.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.6200kgRp7,904.00Rp12,804.48Sub TotalRp107,650.48Upahmandor0.0140ohRp75,000.00Rp1,050.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.1300ohRp56,500.00Rp7,345.00Pekerja 0.2700ohRp41,500.00Rp11,205.00Sub TotalRp20,451.50Total Upah & BahanRp128,101.9841 M2 keramik 20/25 cm dindingBahankeramik 20/25 cm20.0000bhRp3,400.00Rp68,000.00semen portland9.3000kgRp1,340.00Rp12,462.00Pasir pasang0.0180m3Rp208,000.00Rp3,744.00semen warna1.9400kgRp7,904.00Rp15,333.76Sub TotalRp99,539.76Upahmandor0.3000ohRp75,000.00Rp22,500.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.4500ohRp56,500.00Rp25,425.00Pekerja 0.6000ohRp41,500.00Rp24,900.00Sub TotalRp73,676.50Total Upah & BahanRp173,216.2651 M2 keramik 20/20 cm (Keramik Wafel untuk km/wc)Bahankeramik Wafel 20/20 cm26.5000bhRp2,700.00Rp71,550.00semen portland10.4000kgRp1,340.00Rp13,936.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.6200kgRp7,904.00Rp12,804.48Sub TotalRp107,650.48Upahmandor0.0130ohRp75,000.00Rp975.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.1250ohRp56,500.00Rp7,062.50Pekerja 0.2500ohRp41,500.00Rp10,375.00Sub TotalRp19,264.00Total Upah & BahanRp126,914.4861 M2 keramik 30/30 cm (Keramik Cutting/Granite)Bahankeramik Cutting 30/30 cm11.0000bhRp14,700.00Rp161,700.00semen portland10.0000kgRp1,340.00Rp13,400.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.5000kgRp7,904.00Rp11,856.00Sub TotalRp196,316.00Upahmandor0.0300ohRp75,000.00Rp2,250.00Kepala tukang batu 0.0350ohRp65,500.00Rp2,292.50Tukang batu 0.3500ohRp56,500.00Rp19,775.00Pekerja 0.6200ohRp41,500.00Rp25,730.00Sub TotalRp50,047.50Total Upah & BahanRp246,363.5071 M1 tegel plint dindingBahankeramik 10/20 cm5.3000bhRp18,400.00Rp97,520.00semen portland1.1400kgRp1,340.00Rp1,527.60Pasir pasang0.0030m3Rp208,000.00Rp624.00semen warna0.1000kgRp7,904.00Rp790.40Sub TotalRp100,462.00Upahmandor0.0050ohRp75,000.00Rp375.00Kepala tukang batu 0.0090ohRp65,500.00Rp589.50Tukang batu 0.0900ohRp56,500.00Rp5,085.00Pekerja 0.0900ohRp41,500.00Rp3,735.00Sub TotalRp9,784.50Total Upah & BahanRp110,246.5081 M1 pas. Stepnoizing tanggaBahanstepnoizing 8/40 cm2.5000bhRp19,400.00Rp48,500.00semen portland1.1400kgRp1,340.00Rp1,527.60Pasir pasang0.0030m3Rp208,000.00Rp624.00semen warna0.1000kgRp7,904.00Rp790.40Sub TotalRp51,442.00Upahmandor0.0050ohRp75,000.00Rp375.00Kepala tukang batu 0.0090ohRp65,500.00Rp589.50Tukang batu 0.0900ohRp56,500.00Rp5,085.00Pekerja 0.0900ohRp41,500.00Rp3,735.00Sub TotalRp9,784.50Total Upah & BahanRp61,226.50

91 M2 pasang paving stoneBahanpaving stone 40.0000bhRp2,700.00Rp108,000.00pasir pasang0.0750m3Rp208,000.00Rp15,600.00Sub TotalRp123,600.00Upahmandor0.0150ohRp75,000.00Rp1,125.00Kepala tukang batu 0.0150ohRp65,500.00Rp982.50Tukang batu 0.1500ohRp56,500.00Rp8,475.00Pekerja 0.1500ohRp41,500.00Rp6,225.00Sub TotalRp16,807.50Total Upah & BahanRp140,407.50101 M kanstin trap 15x25x40 cmBahankanstin 15x25x40 cm2.0000BjRp632.50Rp1,265.00pasir pasang0.0500m3Rp208,000.00Rp10,400.00Sub TotalRp11,665.00Upahmandor0.0080ohRp75,000.00Rp600.00Kepala tukang batu 0.0150ohRp65,500.00Rp982.50Tukang batu 0.1500ohRp56,500.00Rp8,475.00Pekerja 0.2000ohRp41,500.00Rp8,300.00Sub TotalRp18,357.50Total Upah & BahanRp30,022.50111 M2 Pas. Batu Strip 20x40 cmBahanBatu Strip 20/401.0000mRp17,200.00Rp17,200.00pasir pasang0.0500m3Rp208,000.00Rp10,400.00Sub TotalRp27,600.00Upahmandor0.0080ohRp56,500.00Rp452.00Kepala tukang batu 0.0150ohRp56,500.00Rp847.50Tukang batu 0.1500ohRp65,500.00Rp9,825.00Pekerja 0.2000ohRp41,500.00Rp8,300.00Sub TotalRp19,424.50Total Upah & BahanRp47,024.50

PEKERJAAN KUSEN PINTU DAN JENDELA11 M3 kusen kayu klas I lokal (kayu jati)Bahankayu klas I balok 5/11 cm1.1000m3Rp2,778,260.00Rp3,056,086.00Paku kayu 10 cm1.2500kgRp19,300.00Rp24,125.00lem kayu1.0000kgRp16,530.00Rp16,530.00Sub TotalRp3,096,741.00Upahmandor0.3500OhRp75,000.00Rp26,250.00Kepala tukang kayu2.1000OhRp65,500.00Rp137,550.00Tukang kayu21.0000OhRp56,500.00Rp1,186,500.00Pekerja 7.0000OhRp41,500.00Rp290,500.00Sub TotalRp1,640,800.00Total Upah & BahanRp4,737,541.0021 M' kusen alumunium 5/10BahanAlumunium Bar 5/10 cm1.1000m'Rp39,433.33Rp43,376.67skrup fixer2.0000bhRp2,210.00Rp4,420.00sealant0.0600tubeRp27,510.00Rp1,650.60Sub TotalRp49,447.27Upahmandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang kayu0.1000OhRp65,500.00Rp6,550.00Tukang Alumunium1.0000OhRp56,500.00Rp56,500.00Pekerja 1.0000OhRp41,500.00Rp41,500.00Sub TotalRp108,300.00Total Upah & BahanRp157,747.27

31 M' kusen alumunium 3/8BahanAlumunium Bar 3/8 cm1.1000m'Rp37,600.00Rp41,360.00skrup fixer2.0000bhRp2,210.00Rp4,420.00sealant0.0600tubeRp27,510.00Rp1,650.60Rp47,430.60Upahmandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang kayu0.1000OhRp65,500.00Rp6,550.00Tukang Alumunium1.0000OhRp56,500.00Rp56,500.00Pekerja 1.0000OhRp41,500.00Rp41,500.00Sub TotalRp108,300.00Total Upah & BahanRp155,730.60

41 M2 sunscreen alumunium BahanSunscreen Alumunium1.0000m2Rp192,510.00Rp192,510.00Rp192,510.00Upahmandor0.0040OhRp75,000.00Rp300.00Kepala tukang kayu0.0800OhRp65,500.00Rp5,240.00Tukang Alumunium0.8000OhRp56,500.00Rp45,200.00Pekerja 0.0800OhRp41,500.00Rp3,320.00Sub TotalRp54,060.00Total Upah & BahanRp246,570.00

51 M2 pintu Kaca 5 Polos mm bingkai alumuniumBahanAlumunium Frame 4"4.4000m'Rp38,516.67Rp169,473.33kaca polos 5 mm0.9000m2Rp99,900.00Rp89,910.00List Karet4.5000m'Rp3,870.00Rp17,415.00sealant0.2700tubeRp27,510.00Rp7,427.70Sub TotalRp284,226.03Upahmandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0090OhRp65,500.00Rp589.50Tukang kaca0.0850OhRp56,500.00Rp4,802.50Pekerja 0.0850OhRp41,500.00Rp3,527.50Sub TotalRp9,294.50Total Upah & BahanRp293,520.53

61 M2 pintu Kaca 5 mm Pansap bingkai alumuniumBahanAlumunium Frame 4"4.4000m'Rp38,516.67Rp169,473.33kaca Pansap 5 mm0.9000m2Rp143,900.00Rp129,510.00List Karet4.5000m'Rp3,870.00Rp17,415.00sealant0.2700tubeRp27,510.00Rp7,427.70Sub TotalRp323,826.03Upahmandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0090OhRp65,500.00Rp589.50Tukang kaca0.0850OhRp56,500.00Rp4,802.50Pekerja 0.0850OhRp41,500.00Rp3,527.50Sub TotalRp9,294.50Total Upah & BahanRp333,120.53

71 M2 Jendela Kaca 5 mm Pansap biru muda bingkai alumuniumBahanAlumunium Frame 3"4.4000m'Rp33,016.67Rp145,273.33kaca Pansap Biru muda 5 mm0.9000m2Rp143,900.00Rp129,510.00List Karet4.5000m'Rp3,870.00Rp17,415.00sealant0.2700tubeRp65,500.00Rp17,685.00Sub TotalRp309,883.33Upahmandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0090OhRp65,500.00Rp589.50Tukang kaca0.0850OhRp56,500.00Rp4,802.50Pekerja 0.0850OhRp41,500.00Rp3,527.50Sub TotalRp9,294.50Total Upah & BahanRp319,177.83

81 M2 Jendela Kaca 8 mm Pansap biru mudaBahankaca Pansap Biru muda 8 mm1.0000m2Rp275,900.00Rp275,900.00List Karet4.5000m'Rp3,870.00Rp17,415.00sealant0.2700tubeRp65,500.00Rp17,685.00Sub TotalRp311,000.00Upahmandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0090OhRp65,500.00Rp589.50Tukang kaca0.0850OhRp56,500.00Rp4,802.50Pekerja 0.0850OhRp41,500.00Rp3,527.50Sub TotalRp9,294.50Total Upah & BahanRp320,294.50

91 M2 partisi vermikaBahanVermika1.0000m2Rp143,010.00Rp143,010.00List Karet4.5000m'Rp3,870.00Rp17,415.00sealant0.2700tubeRp75,000.00Rp20,250.00Sub TotalRp180,675.00Upahmandor0.0400OhRp75,000.00Rp3,000.00Kepala tukang kayu0.2400OhRp65,500.00Rp15,720.00Tukang kayu2.4000OhRp56,500.00Rp135,600.00Pekerja 0.8000OhRp41,500.00Rp33,200.00Sub TotalRp187,520.00Total Upah & BahanRp368,195.00

101 M2 pintu Teakwood Lapis Alumunium Foil Bahankayu klas I papan Jati / Kayu Merah0.0250m3Rp143,010.00Rp3,575.25Paku 1 cm 2,5 cm0.0300kgRp3,870.00Rp116.10lem kayu0.3000kgRp75,000.00Rp22,500.00Teakwood 0.6720lbrRp104,510.00Rp70,230.72Alumunium Foil0.6720lbrRp93,510.00Rp62,838.72Sub TotalRp96,422.07Upahmandor0.0400OhRp75,000.00Rp3,000.00Kepala tukang kayu0.2400OhRp65,500.00Rp15,720.00Tukang kayu2.4000OhRp56,500.00Rp135,600.00Pekerja 0.8000OhRp41,500.00Rp33,200.00Sub TotalRp187,520.00Total Upah & BahanRp283,942.07111 M2 pasang pintu panil kaca Bingkai Kayu Papan Kls IBahankayu klas I papan Jati / Kayu Merah0.0350m3Rp3,053,260.00Rp106,864.10lem kayu0.5000kgRp16,530.00Rp8,265.00kaca polos tebal 5 mm1.0000m2Rp99,900.00Rp99,900.00Sub TotalRp215,029.10Upahmandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang kayu0.3000OhRp65,500.00Rp19,650.00Tukang kayu3.0000OhRp56,500.00Rp169,500.00Pekerja 1.0000OhRp41,500.00Rp41,500.00Sub TotalRp234,400.00Total Upah & BahanRp449,429.10121unit daun pintu Alumunium untuk km/wcunit Daun Pintu Alumiunium 1.0000unitRp361,100.00Rp361,100.00Ls perlengkapan1.0000LsRp25,000.00Rp25,000.00ls upah pasang1.0000LsRp50,000.00Rp50,000.00Total Upah & BahanRp436,100.00131 M2 pasang jendela panil kacaBahankayu klas I papan Jati / Kayu Merah0.0120m3Rp3,053,260.00Rp36,639.12lem kayu0.5000kgRp16,530.00Rp8,265.00kaca polos tebal 5 mm1.0000m2Rp99,900.00Rp99,900.00Sub TotalRp144,804.12Upahmandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang kayu0.3000OhRp65,500.00Rp19,650.00Tukang kayu3.0000OhRp56,500.00Rp169,500.00Pekerja 1.0000OhRp41,500.00Rp41,500.00Sub TotalRp234,400.00Total Upah & BahanRp379,204.12131 buah Pasang kunci tanam Type MadyaBahanKunci tanam1.0000bhRp220,100.00Rp220,100.00Sub TotalRp220,100.00Upahmandor0.0050OhRp75,000.00Rp375.00Kepala tukang kayu0.0150OhRp65,500.00Rp982.50Tukang kayu0.5000OhRp56,500.00Rp28,250.00Pekerja 0.0100OhRp41,500.00Rp415.00Sub TotalRp30,022.50Total Upah & BahanRp250,122.50141 buah Pasang engsel pintuBahanengsel pintu1.0000bhRp16,600.00Rp16,600.00Sub TotalRp16,600.00Upahmandor0.0008OhRp75,000.00Rp56.25Kepala tukang kayu0.0150OhRp65,500.00Rp982.50Tukang kayu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.0150OhRp41,500.00Rp622.50Sub TotalRp10,136.25Total Upah & BahanRp26,736.25151 buah Pasang engsel jendelaBahanengsel jendela1.0000bhRp8,300.00Rp8,300.00Sub TotalRp8,300.00Upahmandor0.0005OhRp75,000.00Rp37.50Kepala tukang kayu0.0100OhRp65,500.00Rp655.00Tukang kayu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.0100OhRp41,500.00Rp415.00Sub TotalRp6,757.50Total Upah & BahanRp15,057.50161 buah Pasang kait anginBahankait angin1.0000bhRp9,400.00Rp9,400.00Sub TotalRp9,400.00Upahmandor0.0008OhRp75,000.00Rp56.25Kepala tukang kayu0.0150OhRp65,500.00Rp982.50Tukang kayu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.0150OhRp41,500.00Rp622.50Sub TotalRp10,136.25Total Upah & BahanRp19,536.25

171m2 pasang kaca 5mm (polos / bening)Bahankaca 5mm1.1000m2Rp99,900.00Rp109,890.00Sub TotalRp109,890.00Upahmandor0.0008OhRp75,000.00Rp56.25Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang kaca0.1500OhRp56,500.00Rp8,475.00Pekerja 0.0150OhRp41,500.00Rp622.50Sub TotalRp10,136.25Total Upah & BahanRp120,026.25

PEKERJAAN ATAP DAN PLAFON11 M3 pasang kuda-kuda kayu klas II (kabesak,jambu air)BahanKayu klas II1.1000m3Rp2,228,260.00Rp2,451,086.00Besi strip tebal 5 mm15.0000kgRp16,600.00Rp249,000.00Paku 12 cm5.6000kgRp19,300.00Rp108,080.00Sub TotalRp2,808,166.00UpahMandor0.2000OhRp75,000.00Rp15,000.00Kepala tukang1.2000OhRp65,500.00Rp78,600.00Tukang kayu12.0000OhRp56,500.00Rp678,000.00Pekerja 4.0000OhRp41,500.00Rp166,000.00Sub TotalRp937,600.00Total Upah & BahanRp3,745,766.00

21 M3 pasang Nook,Goording dan Jurai kayu klas II (kabesak,jambu air)BahanKayu klas II1.1000m3Rp2,228,260.00Rp2,451,086.00Paku > 7cm3.0000kgRp16,600.00Rp49,800.00Sub TotalRp2,500,886.00UpahMandor0.1200OhRp75,000.00Rp9,000.00Kepala tukang0.7200OhRp65,500.00Rp47,160.00Tukang kayu7.2000OhRp56,500.00Rp406,800.00Pekerja 2.4000OhRp41,500.00Rp99,600.00Sub TotalRp562,560.00Total Upah & BahanRp3,063,446.0031 M2 pasang atap genteng multi roofBahangenteng multi roof1.5600LbrRp47,900.00Rp74,724.00Paku genteng0.2000KgRp37,500.00Rp7,500.00Sub TotalRp82,224.00UpahMandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.0100OhRp65,500.00Rp655.00Tukang kayu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.2000OhRp41,500.00Rp8,300.00Sub TotalRp15,355.00Total Upah & BahanRp97,579.0041 Ml Pek. Bubungan genteng bubunganBahangenteng bubungan3.5000bhRp8,300.00Rp29,050.00Paku genteng0.0500kgRp37,500.00Rp1,875.00Sub TotalRp30,925.00UpahMandor0.0130OhRp75,000.00Rp975.00Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang kayu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.2500OhRp41,500.00Rp10,375.00Sub TotalRp20,807.50Total Upah & BahanRp51,732.5051 M' pasang listplank (dipakai juga untuk analisa papan jalusi atap)Bahanpapan kayu0.0108m2Rp3,053,260.00Rp32,975.21paku0.1000kgRp20,400.00Rp2,040.00Sub TotalRp35,015.21UpahMandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0200OhRp65,500.00Rp1,310.00Tukang kayu0.2000OhRp56,500.00Rp11,300.00Pekerja 0.1000OhRp41,500.00Rp4,150.00Sub TotalRp17,135.00Total Upah & BahanRp52,150.2161 Ml pasang talang miring seng bjls 0.30Bahanseng bjls0.5000lbrRp60,600.00Rp30,300.00paku0.0150kgRp20,400.00Rp306.00kayu,papan0.0190m3Rp3,053,260.00Rp58,011.94meni0.3000kgRp19,300.00Rp5,790.00Sub TotalRp30,606.00UpahMandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang0.0100OhRp65,500.00Rp655.00Tukang kayu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.1000OhRp41,500.00Rp4,150.00Sub TotalRp14,205.00Total Upah & BahanRp44,811.0071 M2 pasang plafond calciboard, ukuran 60 x 120 cm, tebal = 3 mmBahanCalciboard 3 mm0.4400LbrRp64,400.00Rp28,336.000.3472.88Paku Calciboard0.0500KgRp27,600.00Rp1,380.000.020.3645833333Sub TotalRp29,716.001.3889UpahMandor0.0050OhRp75,000.00Rp375.000.27org. pekerja Kepala tukang0.0100OhRp65,500.00Rp655.000.0135org. mandorTukang kayu0.1000OhRp56,500.00Rp5,650.000.4org. tukang Pekerja 0.1000OhRp41,500.00Rp4,150.000.04org. kepala tukangSub TotalRp10,830.00Total Upah & BahanRp40,546.00Rp109,706.2081 Ml pasang lis plafon BahanList kayu profil1.0500m'Rp5,600.00Rp5,880.00paku0.0100kgRp20,400.00Rp204.00Sub TotalRp6,084.00UpahMandor0.0030OhRp75,000.00Rp225.00Kepala tukang0.0050OhRp65,500.00Rp327.50Tukang kayu0.0500OhRp56,500.00Rp2,825.00Pekerja 0.0500OhRp41,500.00Rp2,075.00Sub TotalRp5,452.50Total Upah & BahanRp11,536.5091 M2 pasang rangka plafon (50 x 100) cm, kayu kelas IIBahanKayu 5/7 - 4 mtr.0.0154m3Rp2,228,260.00Rp34,315.20Paku 7 cm 10 cm0.2000KgRp20,400.00Rp4,080.00Sub TotalRp38,395.20UpahMandor0.0750OhRp75,000.00Rp5,625.00Kepala tukang0.0300OhRp65,500.00Rp1,965.00Tukang kayu0.3000OhRp56,500.00Rp16,950.00Pekerja 0.1500OhRp41,500.00Rp6,225.00Sub TotalRp30,765.00Total Upah & BahanRp69,160.20PEKERJAAN PENGECATAN11 M2 pengecatan dinding baruBahanplamir tembok0.1000KgRp7,800.00Rp780.00ampelas0.2500lbrRp3,400.00Rp850.00kuwas/roll0.0200bhRp16,600.00Rp332.00cat dasar0.1000KgRp19,900.00Rp1,990.00Cat penutup 2x0.2600KgRp19,900.00Rp5,174.00Sub TotalRp9,126.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0063OhRp65,500.00Rp412.65Tukang cat0.0630OhRp56,500.00Rp3,559.50Pekerja 0.0200OhRp41,500.00Rp830.00Sub TotalRp4,989.65Total Upah & BahanRp14,115.6521 M2 pengecatan dinding dengan water proofingBahankuwas/roll0.0200bhRp16,600.00Rp332.00Cat water proofing 2x sapu0.2600KgRp49,600.00Rp12,896.00Sub TotalRp13,228.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0063OhRp65,500.00Rp412.65Tukang cat0.0630OhRp56,500.00Rp3,559.50Pekerja 0.0200OhRp41,500.00Rp830.00Sub TotalRp4,989.65Total Upah & BahanRp18,217.6531 M2 pengecatan dinding lamaBahanplamir tembok0.0100KgRp7,800.00Rp78.00ampelas0.1200lbrRp3,400.00Rp408.00kuwas/roll0.0333bhRp16,600.00Rp552.78cat dasar0.1100KgRp19,900.00Rp2,189.00Cat penutup 2x0.2200KgRp19,900.00Rp4,378.00Sub TotalRp7,605.78UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0042OhRp65,500.00Rp275.10Tukang cat0.0420OhRp56,500.00Rp2,373.00Pekerja 0.0280OhRp41,500.00Rp1,162.00Sub TotalRp3,997.60Total Upah & BahanRp11,603.3841 M2 pengecatan plafonBahanplamir tembok0.1000KgRp7,800.00Rp780.00ampelas0.2500lbrRp3,400.00Rp850.00kuwas/roll0.0200bhRp16,600.00Rp332.00cat dasar0.1000KgRp19,900.00Rp1,990.00Cat penutup 2x0.2600KgRp19,900.00Rp5,174.00Sub TotalRp9,126.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0063OhRp65,500.00Rp412.65Tukang cat0.0630OhRp56,500.00Rp3,559.50Pekerja 0.0200OhRp41,500.00Rp830.00Sub TotalRp4,989.65Total Upah & BahanRp14,115.6551 M2 pengecatan dasar kayu (meni)Bahancat meni (besi/kayu)0.0840kgRp19,300.00Rp1,621.20minyak cat0.0440ltrRp27,600.00Rp1,214.40Sub TotalRp2,835.60UpahMandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0075OhRp65,500.00Rp491.25Tukang cat0.0750OhRp56,500.00Rp4,237.50Pekerja 0.0300OhRp41,500.00Rp1,245.00Sub TotalRp6,348.75Total Upah & BahanRp9,184.3561 M2 pengecatan kayu baruBahancat meni (besi/kayu)0.2000kgRp19,300.00Rp3,860.00plamir0.1500kgRp7,800.00Rp1,170.00cat dasar0.1700kgRp19,300.00Rp3,281.00cat penutup 2x0.1600kgRp49,600.00Rp7,936.00Sub TotalRp16,247.00UpahMandor0.0075OhRp75,000.00Rp562.50Kepala tukang0.0225OhRp65,500.00Rp1,473.75Tukang cat0.2250OhRp56,500.00Rp12,712.50Pekerja 0.1500OhRp41,500.00Rp6,225.00Sub TotalRp20,973.75Total Upah & BahanRp37,220.7571 M2 pengecatan kayu lamaBahanplamir0.1500kgRp7,800.00Rp1,170.00cat dasar0.1700kgRp19,300.00Rp3,281.00cat penutup0.1700kgRp49,600.00Rp8,432.00Sub TotalRp12,883.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0075OhRp65,500.00Rp491.25Tukang cat0.0750OhRp56,500.00Rp4,237.50Pekerja 0.0700OhRp41,500.00Rp2,905.00Sub TotalRp7,821.25Total Upah & BahanRp20,704.2581 M2 Teak Oil - Plitur Bidang KayuBahanTeak Oil - Plitur0.1700kgRp27,600.00Rp4,692.00minyak cat0.1700kgRp27,600.00Rp4,692.00Sub TotalRp9,384.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0075OhRp65,500.00Rp491.25Tukang cat0.0750OhRp56,500.00Rp4,237.50Pekerja 0.0700OhRp41,500.00Rp2,905.00Sub TotalRp7,821.25Total Upah & BahanRp17,205.25PEKERJAAN SANITASI11 bh kloset dudukBahancloset duduk1.0000bhRp385,100.00Rp385,100.00perlengkapan 5%5%Rp19,255.00Sub TotalRp404,355.00UpahMandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.1000OhRp65,500.00Rp6,550.00Tukang 0.0100OhRp56,500.00Rp565.00Pekerja 0.0050OhRp41,500.00Rp207.50Sub TotalRp8,072.50Total Upah & BahanRp412,427.5021 bh kloset jongkokBahancloset jongkok1.0000bhRp137,600.00Rp137,600.00semen PC6.0000kgRp1,340.00Rp8,040.00pasir pasang0.1000m3Rp208,000.00Rp20,800.00Sub TotalRp166,440.00UpahMandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.1000OhRp65,500.00Rp6,550.00Tukang 0.0100OhRp56,500.00Rp565.00Pekerja 0.0050OhRp41,500.00Rp207.50Sub TotalRp8,072.50Total Upah & BahanRp174,512.5031 bh kran air 3/4" dan 1/2"Bahankran air Vernekel1.0000bhRp71,600.00Rp71,600.00rol TBA0.0250bhRp2,600.00Rp65.00Sub TotalRp71,665.00Upahkepala tukang pipa0.0100OhRp65,500.00Rp655.00tukang pipa0.1000OhRp56,500.00Rp5,650.00Sub TotalRp6,305.00Total Upah & BahanRp77,970.004Pasang 1 unit Urinoir BahanUrinor1.0000setRp313,600.00Rp313,600.00Perlengkapan 5%5%Rp15,680.00Sub TotalRp329,280.00UpahPekerja 0.0100OhRp41,500.00Rp415.00Tukang batu0.1000OhRp56,500.00Rp5,650.00Kepala tukang0.0100OhRp65,500.00Rp655.00Mandor0.0050OhRp75,000.00Rp375.00Sub TotalRp7,095.00Total Upah & BahanRp336,375.005Pasang 1 unit wastafel keramik (lengkap kran)BahanWastafel1.0000setRp302,600.00Rp302,600.00Perlengkapan 5%5%Rp15,130.00Sub TotalRp317,730.00UpahPekerja 0.0100OhRp41,500.00Rp415.00Tukang batu0.1000OhRp56,500.00Rp5,650.00Kepala tukang0.0100OhRp65,500.00Rp655.00Mandor0.0050OhRp75,000.00Rp375.00Sub TotalRp7,095.00Total Upah & BahanRp324,825.0061 bh pasang floordrainBahanfloor drain1.0000BhRp16,600.00Rp16,600.00Sub TotalRp16,600.00UpahPekerja 0.0100OhRp41,500.00Rp415.00Tukang batu0.1000OhRp56,500.00Rp5,650.00Kepala tukang0.0100OhRp65,500.00Rp655.00Mandor0.0050OhRp75,000.00Rp375.00Sub TotalRp7,095.00Total Upah & BahanRp23,695.0071 bh pasang Penguras BakBahanPenguras bak1.0000BhRp11,100.00Rp11,100.00Sub TotalRp11,100.00UpahPekerja 0.0100OhRp41,500.00Rp415.00Tukang batu0.1000OhRp56,500.00Rp5,650.00Kepala tukang0.0100OhRp65,500.00Rp655.00Mandor0.0050OhRp75,000.00Rp375.00Sub TotalRp7,095.00Total Upah & BahanRp18,195.0081m' pipa galvanis 1/2"Bahanpipa galvanis1.2000m'Rp9,633.33Rp11,560.00perlengkapan 35%35%Rp4,046.00Sub TotalRp15,606.00UpahPekerja 0.0540OhRp41,500.00Rp2,241.00Tukang batu0.0900OhRp56,500.00Rp5,085.00Kepala tukang0.0090OhRp65,500.00Rp589.50Mandor0.0270OhRp75,000.00Rp2,025.00Sub TotalRp9,940.50Total Upah & BahanRp25,546.5091m' pipa galvanis 1"Bahanpipa galvanis1.2000m'Rp13,850.00Rp16,620.00perlengkapan 35%35%Rp5,817.00Sub TotalRp22,437.00UpahPekerja 0.0540OhRp41,500.00Rp2,241.00Tukang batu0.0900OhRp56,500.00Rp5,085.00Kepala tukang0.0090OhRp65,500.00Rp589.50Mandor0.0270OhRp75,000.00Rp2,025.00Sub TotalRp9,940.50Total Upah & BahanRp32,377.50101m' pipa galvanis 2"Bahanpipa galvanis1.2000m'Rp16,966.67Rp20,360.00perlengkapan 35%35%Rp7,126.00Sub TotalRp27,486.00UpahPekerja 0.1080OhRp41,500.00Rp4,482.00Tukang batu0.1800OhRp56,500.00Rp10,170.00Kepala tukang0.0180OhRp65,500.00Rp1,179.00Mandor0.0054OhRp75,000.00Rp405.00Sub TotalRp16,236.00Total Upah & BahanRp43,722.00111m' pipa galvanis 3"Bahanpipa galvanis1.2000m'Rp26,866.67Rp32,240.00perlengkapan 35%35%Rp11,284.00Sub TotalRp43,524.00UpahPekerja 0.1350OhRp41,500.00Rp5,602.50Tukang batu0.2250OhRp56,500.00Rp12,712.50Kepala tukang0.0225OhRp65,500.00Rp1,473.75Mandor0.0068OhRp75,000.00Rp510.00Sub TotalRp20,298.75Total Upah & BahanRp63,822.75121m' pipa galvanis 4"Bahanpipa galvanis1.2000m'Rp28,800.00Rp34,560.00perlengkapan 35%35%Rp12,096.00Sub TotalRp46,656.00UpahPekerja 0.1350OhRp41,500.00Rp5,602.50Tukang batu0.2250OhRp56,500.00Rp12,712.50Kepala tukang0.0225OhRp65,500.00Rp1,473.75Mandor0.0068OhRp75,000.00Rp510.00Sub TotalRp20,298.75Total Upah & BahanRp66,954.75131m' pipa PVC type AW 3/4"Bahanpipa PVC1.2000m'Rp8,950.00Rp10,740.00perlengkapan 35%35%Rp3,759.00Sub TotalRp14,499.00UpahPekerja 0.0360OhRp41,500.00Rp1,494.00Tukang batu0.0600OhRp56,500.00Rp3,390.00Kepala tukang0.0060OhRp65,500.00Rp393.00Mandor0.0018OhRp75,000.00Rp135.00Sub TotalRp5,412.00Total Upah & BahanRp19,911.00141m' pipa PVC type AW 2"Bahanpipa PVC1.2000m'Rp17,900.00Rp21,480.00perlengkapan 35%35%Rp7,518.00Sub TotalRp28,998.00UpahPekerja 0.0360OhRp41,500.00Rp1,494.00Tukang batu0.0600OhRp56,500.00Rp3,390.00Kepala tukang0.0060OhRp65,500.00Rp393.00Mandor0.0018OhRp75,000.00Rp135.00Sub TotalRp5,412.00Total Upah & BahanRp34,410.00151m' pipa PVC type AW 4"Bahanpipa PVC1.2000m'Rp20,650.00Rp24,780.00perlengkapan 35%35%Rp8,673.00Sub TotalRp33,453.00UpahPekerja 0.0810OhRp41,500.00Rp3,361.50Tukang batu0.1350OhRp56,500.00Rp7,627.50Kepala tukang0.0135OhRp65,500.00Rp884.25Mandor0.0041OhRp75,000.00Rp307.50Sub TotalRp12,180.75Total Upah & BahanRp45,633.75161m' talang plastik U l = 20 cmBahantalang plastik1.2000m'Rp23,400.00Rp28,080.00perlengkapan 35%35%Rp9,828.00Sub TotalRp37,908.00UpahPekerja 0.0810OhRp41,500.00Rp3,361.50Tukang batu0.1350OhRp56,500.00Rp7,627.50Kepala tukang0.0135OhRp65,500.00Rp884.25Mandor0.0041OhRp75,000.00Rp307.50Sub TotalRp12,180.75Total Upah & BahanRp50,088.75

PEKERJAAN RAILING TANGGA DAN PAGAR1 m' pekerjaan railingPipa Ulir 1" Medium B1.1000m'Rp20,000.00Rp22,000.00Besi Ulir 10 mm"1.1000m'Rp7,500.00Rp8,250.00Biaya Pengelasan1.0000LsRp25,000.00Rp25,000.00Biaya pemasangan1.0000LsRp15,000.00Rp15,000.00Biaya Finishing (cat anti karat + cat kilap)1.0000LsRp15,000.00Rp15,000.00Total Upah & BahanRp85,250.00

PEKERJAAN ARDE / PENANGKAL PETIR1 Unit Pasang Arde / Penangkal PetirBatang Arde1.0000bsRp385,100.00Rp385,100.00Kawat Arde1.0000LsRp25,000.00Rp25,000.00Biaya pemasangan1.0000LsRp15,000.00Rp15,000.00Alat bantu/ascesories1.0000LsRp25,000.00Rp25,000.00Total Upah & BahanRp450,100.00

PEKERJAAN SALURAN1 m' pekerjaan saluran pekerjaan galian tanah0.1200m3Rp33,000.00Rp3,960.00pekerjaan urugan pasir bwh pondasi0.0200m3Rp201,768.00Rp4,035.36pek. pas. Batako 1 pc : 5 psr0.8000m2Rp159,213.20Rp127,370.56pek. Plesteran tembok 1 Pc : 4 Psr0.8000m2Rp31,861.10Rp25,488.88pek. Acian0.8000m2Rp19,710.00Rp15,768.00Total Upah & BahanRp176,622.80

PEKERJAAN BAJA RINGAN (diluar pas. Multi roof)1 M2 Pas. Baja RinganBahanKanal C 75-752.0000m'Rp18,800.00Rp37,600.00Reng Butten R.30-455.1000m'Rp8,266.67Rp42,160.00Drilling screw R2025.0000bhRp900.00Rp22,500.00Drilling screw R1435.0000bhRp610.00Rp21,350.00Dynabold 12x 120 mm5.0000bhRp2,300.00Rp11,500.00Sub TotalRp135,110.00UpahTukang Khusus besi0.1100OhRp75,000.00Rp8,250.00Kepala tukang0.1100OhRp65,500.00Rp7,205.00Tukang0.2400OhRp56,500.00Rp13,560.00Alat bantu1.0000LsRp5,000.00Rp5,000.00Sub TotalRp34,015.00Total Upah & BahanRp169,125.00

analisa galian tanah dgn alat

JENIS PEKERJAAN: Galian Utk Cutting Permukaan + PondasiSATUAN PEMBAYARAN: M3 URAIAN ANALISA HARGA SATUANFORMULIR STANDAR UNTUKPEREKAMAN ANALISA MASING-MASING HARGA SATUAN No.U R A I A NKODEKOEF.SATUANKETERANGAN

PROYEK:I.ASUMSINo. PAKET KONTRAK:1Menggunakan alat berat (cara mekanik)NAMA PAKET:2Lokasi pekerjaan : Area Cutting + PondasiPROP / KAB / KODYA:3Kondisi Lahan : sedang / berbatuITEM PEMBAYARAN NO.PERKIRAAN VOL. PEK.:1,003.674Jam kerja efektif per-hariTk7.00jamJENIS PEKERJAAN: Galian Utk Cutting Permukaan + PondasiTOTAL HARGA (Rp.):5Faktor pengembangan bahanFk1.20-SATUAN PEMBAYARAN: M3

II.URUTAN KERJAPERKIRAANHARGAJUMLAH1Penggalian dilakukan dengan menggunakan ExcavatorNO.KOMPONENSATUANKUANTITASSATUANHARGA2Selanjutnya Excavator menuangkan material hasil(Rp.)(Rp.)Ke luar bidang galian3Pekerja membuang material hasil galian keluarlokasi jalan sejauhL0.00KmA.TENAGA4Sekelompok pekerja akan merapikan hasil galian1.Pekerja(L01)jam0.21425,928.571,269.842.Mandor(L03)jam0.053510,714.29573.72III.PEMAKAIAN BAHAN, ALAT DAN TENAGA

1.BAHANJUMLAH HARGA TENAGA 1,843.56Tidak ada bahan yang diperlukanB.BAHAN

2.ALAT 2.a.EXCAVATOR(E10)Kapasitas BucketV0.500M3Faktor BucketFb0.90-Faktor Efisiensi alatFa0.83-

Waktu siklusTs1menit- Menggali / memuatT10.500menitJUMLAH HARGA BAHAN 0.0- Lain-lainT20.500menitTs11.000menitC.PERALATAN

Kap. Prod. / jam =V x Fb x Fa x 60Q118.68M3 / jam1.Excavator(E10)jam0.0535497,092.8426,618.09Ts1 x Fh3.Alat BantuLs1.00004,000.004,000.00(sekop, kereta dorong)Koefisien Alat / M3 = 1 : Q1-0.0535Jam

JUMLAH HARGA PERALATAN 30,618.09 2.b.DUMP TRUCK(E08)Kaasitas bakV4.00M3D.JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C )32,461.66Faktor efisiensi alatFa0.83-E.OVERHEAD & PROFIT10.0% x D3,246.17Kecepatan rata-rata bermuatanv140.00Km/JamF.HARGA SATUAN PEKERJAAN ( D + E )35,707.82Kecepatan rata-rata kosongv260.00Km/JamNote: 1SATUAN dapat berdasarkan atas jam operasi untuk Tenaga Kerja dan Peralatan, volume dan/atau ukuranWaktu siklus :Ts2berat untuk bahan-bahan.- Waktu tempuh isi= (L : v1) x 60T10.00menit2Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor- Waktu tempuh kosong= (L : v2) x 60T20.00menitmata pembayaran.- Muat= (V : Q1) x 60T312.85menit3Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator.- Lain-lainT40.50menit4Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan (tetapi tidak termasuk PPNTs213.35menityang dibayar dari kontrak) dan biaya-biaya lainnya.Berlanjut ke halaman berikut

JENIS PEKERJAAN: Galian Utk Cutting Permukaan + PondasiSATUAN PEMBAYARAN: M3 URAIAN ANALISA HARGA SATUANLanjutan

No.U R A I A NKODEKOEF.SATUANKETERANGAN

Kapasitas Produksi / Jam =V x Fa x 60Q212.43M3 / Jam Fk x Ts2

Koefisien Alat / M3 = 1 : Q2-0.0804Jam

2.d.ALAT BANTUDiperlukan alat-alat bantu kecilLump Sump- Sekop- Keranjang + Sapu

3.TENAGAProduksi menentukan : EXCAVATORQ118.68M3/JamProduksi Galian / hari = Tk x Q1Qt130.73M3Kebutuhan tenaga :- PekerjaP4.00orang- MandorM1.00orang

Koefisien tenaga / M3 :- Pekerja= (Tk x P) : Qt(L01)0.2142Jam- Mandor= (Tk x M) : Qt(L03)0.0535Jam

4.HARGA DASAR SATUAN UPAH, BAHAN DAN ALATLihat lampiran.

5.ANALISA HARGA SATUAN PEKERJAANLihat perhitungan dalam FORMULIR STANDAR UNTUKPEREKAMAN ANALISA MASING-MASING HARGASATUAN.Didapat Harga Satuan Pekerjaan :

Rp. 35,707.82 / M3

6.WAKTU PELAKSANAAN YANG DIPERLUKANMasa Pelaksanaan :. . . . . . . . . . . .bulan

7.VOLUME PEKERJAAN YANG DIPERLUKANVolume pekerjaan :1,003.67M3

excaPERHITUNGAN ANALISA BIAYA PERALATANNo.U R A I A NKODEKOEF.SATUANKETERANGAN

A.URAIAN PERALATAN1Jenis PeralatanEXCAVATOR 80-140 HP2TenagaPw100.00HP3KapasitasCp0.50M34Alat Baru : a. Umur EkonomisA5.00Tahun b. Jam Kerja Dalam 1 TahunW2,000.00Jam c. Harga AlatB1,650,000,000.00Rupiah5Alat Yang Dipakai : a. Umur EkonomisA'5.00TahunUsia0thn. b. Jam Kerja Dalam 1 Tahun W'2,000.00Jam(Alat Baru) c. Harga Alat (*)B'1,650,000,000.00Rupiah

B.BIAYA PASTI PER JAM KERJA1Nilai Sisa Alat= 10 % x BC165,000,000.00Rupiah

2Faktor Angsuran Modal=i x (1 + i)^A'D0.26-(1 + i)^A' - 13Biaya Pasti per Jam :a. Biaya Pengembalian Modal ==( B' - C ) x DE195,869.63RupiahW'

b. Asuransi dan Lain-lain =0.20 x CF16,500.00RupiahW'

Biaya Pasti per Jam=( E + F )G212,369.63Rupiah

C.BIAYA OPERASI PER JAM KERJA

1Bahan Bakar=(0.125-0.175 Ltr/HP/Jam) x Pw x Ms H67,500.00Rupiah2Pelumas =(0.0035-0.006 Ltr/HP/Jam) x Pw x MpI43,750.00Rupiah

3Workshop =(6,25 % - 8,75 %) x B'J51,562.50RupiahW'4Sparepart =(12,5 % - 17,5 %) x B'K103,125.00RupiahW'5Operator=( 1 Orang / Jam ) x U1L10,714.29Rupiah6Pembantu Operator=( 1 Orang / Jam ) x U2M8,071.43Rupiah

Biaya Operasi per Jam =(H+I+J+K+L+M)P284,723.21Rupiah

D.TOTAL BIAYA SEWA ALAT / JAM = ( G + P )S497,092.84RupiahSewa Alat per hari (7 jam)3,479,649.91497,092.84Pembulatan3,479,000.00

E.LAIN - LAIN1Tingkat Suku Bungai10.00% / Tahun2Upah Operator / SopirU16,428.57Rp./Jam3Upah Pembantu Operator / Pmb.SopirU25,357.14Rp./Jam4Bahan Bakar BensinMb5,400.00Liter5Bahan Bakar SolarMs5,400.00Liter6Minyak PelumasMp35,000.00Liter7PPN diperhitungkan pada lembar RekapitulasiBiaya Pekerjaan

Note:(*) = Bila bukan alat baru, diperhitungkan setelah mengalami depresiasi (dengan declining methode).

rekap1

R E K A P I T U L A S IDAFTAR KUANTITAS DAN HARGA

PROGRAM:SARANA DAN PRASARANA APARATURKEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:PEMBANGUNAN BANGUNAN GEDUNG KANTOR PKAD KAB. TTSLOKASI:KOTA SoETAHUN ANGGARAN:2013PaguRp187,359,625.00

PEKERJAAN POS JAGANO.JENIS KEGIATANTOTAL

A.PEKERJAAN ARSITEKTUR DAN SIPILIPEKERJAAN PERSIAPANRp2,751,576.44IIPEKERJAAN TANAH DAN URUGANRp2,153,401.69IIIPEKERJAAN STRUKTUR & BETONRp21,669,710.42IVPEKERJAAN PASANGAN DINDING DAN PLESTERANRp17,680,434.77VPEKERJAAN PASANGAN KERAMIKRp5,516,612.99VIPEKERJAAN PLAFON DAN ATAPRp18,832,049.89VIIPEKERJAAN KUSEN, BINGKAI DAN KACARp3,126,034.10VIIIPEKERJAAN PENGGANTUNG DAN PENGUNCIRp973,442.50IXPEKERJAAN PENGECATANRp2,652,563.44sub total Rp75,355,826.24

BPEKERJAAN ELEKTRIKALIPEKERJAAN INSTALASI TITIK LAMPU DAN STOP KONTAKRp1,760,590.00 sub total Rp1,760,590.00CPEKERJAAN SANITASIIINSTALASI AIR BERSIH DAN PEMBUANGANRp6,610,664.13 sub total Rp6,610,664.13DPEKERJAAN LAIN-LAINRp250,000.00 sub total Rp250,000.00

TOTAL PEKERJAANRp83,977,080.36PPN 10 %Rp8,397,708.04Rp5,516,612.99JUMLAH TOTAL Rp92,374,788.40Rp86,857,387.01PEMBUATANRp92,374,000.00

Terbilang :

R E K A P I T U L A S IDAFTAR KUANTITAS DAN HARGA

PROGRAM:SARANA DAN PRASARANA APARATURKEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:PEMBANGUNAN BANGUNAN GEDUNG KANTOR PKAD KAB. TTSLOKASI:KOTA SoETAHUN ANGGARAN:2013PaguRp187,359,625.00

PEKERJAAN PENATAAN JALAN MASUKNO.JENIS KEGIATANTOTAL

A.PEKERJAAN ARSITEKTUR DAN SIPILIPEKERJAAN PERSIAPANRp1,008,000.00IIPEKERJAAN TANAH DAN URUGANRp32,579,916.82IIIPEKERJAAN STRUKTUR & BETONRp14,192,648.68IVPEKERJAAN PASANGAN DINDING DAN PLESTERANRp23,398,776.68VPEKERJAAN PENGECATANRp1,500,000.00IXERROR:#REF!0.0sub total Rp72,679,342.18

BPEKERJAAN ELEKTRIKALIERROR:#REF!0.0IPEKERJAAN INSTALASI TITIK LAMPU DAN STOP KONTAKRp44,578,680.00 sub total Rp44,578,680.00CPEKERJAAN LAIN-LAINIPEKERJAAN LAIN-LAINRp8,500,000.00 sub total Rp8,500,000.00

TOTAL PEKERJAANRp125,758,022.18PEMBUATANRp125,758,000.00Terbilang :

R E K A P I T U L A S IDAFTAR KUANTITAS DAN HARGA

PROGRAM:SARANA DAN PRASARANA APARATURKEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:PEMBANGUNAN BANGUNAN GEDUNG KANTOR PKAD KAB. TTSLOKASI:KOTA SoETAHUN ANGGARAN:2013PaguRp187,359,625.00

PEKERJAAN RUMAH GENSETNO.JENIS KEGIATANTOTAL

A.PEKERJAAN ARSITEKTUR DAN SIPILIPEKERJAAN PERSIAPANRp1,934,761.74IIPEKERJAAN TANAH DAN URUGANRp1,252,562.47IIIPEKERJAAN STRUKTUR & BETONRp8,259,777.90IVPEKERJAAN PASANGAN DINDING DAN PLESTERANRp8,600,018.51VPEKERJAAN PLAFON DAN ATAPRp6,466,703.72VIPEKERJAAN KUSEN, BINGKAI DAN KACARp1,736,757.02VIPEKERJAAN PENGGANTUNG DAN PENGUNCIRp699,398.75VIIIPEKERJAAN PENGECATANRp1,659,886.21IXERROR:#REF!0.0sub total Rp30,609,866.30

BPEKERJAAN ELEKTRIKALIERROR:#REF!0.0IPEKERJAAN INSTALASI TITIK LAMPU DAN STOP KONTAKRp976,550.00 sub total Rp976,550.00CPEKERJAAN LAIN-LAINIPEKERJAAN LAIN-LAINRp7,262,500.00 sub total Rp7,262,500.00

TOTAL PEKERJAANRp38,848,916.30PPN 10 %Rp3,884,891.63Rp8,600,018.51JUMLAH TOTAL Rp42,733,807.93Rp34,132,981.49PEMBUATANRp42,733,000.00Terbilang :Empat Puluh Dua Juta Sembilan Ratus Dua Puluh Dua Ribu Rupiah

RAB POSHARGA PERKIRAAN SENDIRI ( HPS )

DAFTAR KUANTITAS DAN HARGA

PROGRAM:SARANA DAN PRASARANA APARATURKEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:PEMBANGUNAN POS JAGA - KANTOR DINAS PKAD KAB. TTSLOKASI:KOTA SoETAHUN ANGGARAN:2013

NOJENIS KEGIATANSATVOLUMEHARGAJUMLAHSATUANHARGA( Rp )( Rp )APEKERJAAN ARSITEKTUR DAN SIPILIPEKERJAAN PERSIAPAN1.Penyiapan / Pembersihan LokasiM242.000Rp12,900.00Rp541,800.002.Pengukuran/pemasangan bowplankM'26.000Rp35,952.94Rp934,776.443.Biaya IMB + sempadanLs1.000Rp275,000.00Rp275,000.004.Penyediaan Air KerjaLs1.000Rp1,000,000.00Rp1,000,000.00Sub Total ( I ) Pekerjaan PersiapanRp2,751,576.44ERROR:#REF!IIPEKERJAAN TANAH DAN URUGAN1.Galian tanah Keras m323.500Rp35,707.82Rp839,133.792.Urugan kembali tanah galianm37.830Rp9,900.00Rp77,517.003.Urugan pasir bawah pondasi t=5cm (semua pondasi)m31.500Rp201,768.00Rp302,652.004.Urugan tanah sirtu peninggi lantai dan pemadatanm32.450Rp191,850.00Rp470,032.505.Urugan pasir bawah lantai t= 10 cm m32.300Rp201,768.00Rp464,066.40Sub Total ( II) Pekerjaan TanahRp2,153,401.692,153,401.69IIIPEKERJAAN STRUKTUR & BETON1.Pasangan Aanstamping Batu Karang m34.500Rp308,968.98Rp1,390,360.412.Pondasi batu karang 1 pc : 6 psr + tanggam314.670Rp569,830.50Rp8,359,413.443.Lantai rabat t= 5 cm 1 pc : 3 psr : 5 krlm32.300Rp711,591.50Rp1,636,660.45Pekerjaan Beton Mutu K-1754.Sloof 15/20 beton bertulang m30.750Rp3,187,773.40Rp2,390,830.055.Kolom Praktis 15/15 beton bertulang M'35.200Rp139,277.75Rp4,902,576.806.Meja Beton tebal = 10 cm beton bertulang m30.183Rp4,964,693.78Rp908,538.966.Ring Balk 15/20 + balok Gewel beton bertulang M129.500Rp70,553.57Rp2,081,330.32Sub Total ( III) Pekerjaan Struktur & BetonRp21,669,710.4221,669,710.42IVPEKERJAAN PASANGAN DINDING DAN PLESTERAN1.Pasangan dinding batako + bak mandi + dudukan kloset 1 PC: 5 Psrm260.480Rp159,213.20Rp9,629,214.342.Plesteran dinding batako, t=15mm, 1 Pc : 4 Psr m2120.96Rp31,861.10Rp3,853,918.66ERROR:#REF!3.Plesteran pondasi, t=15mm, 1 Pc : 4 Psr m26.250Rp31,861.10Rp199,131.884.Acian dinding (termasuk pondasi tepi luar) dan betonm2187.69Rp19,710.00Rp3,699,369.905.Pas. Lubang Angin uk 25/25bh12.00Rp24,900.00Rp298,800.00Sub Total ( V) Pekerjaan DindingRp17,680,434.7717,680,434.77VPEKERJAAN PASANGAN KERAMIK1.Keramik 40/40 cm lantai & Meja beton (Permukaan licin bercorak)m216.870Rp137,831.20Rp2,325,212.342.Keramik 20/25 Dinding ( Km/Wc+bak mandi)m212.500Rp173,216.26Rp2,165,203.253.Keramik 20/20 wafel untuk lantai Km/Wc m22.700Rp126,914.48Rp342,669.104.Plint Keramik 10/20 untuk dinding km/wcm'6.200Rp110,246.50Rp683,528.30Sub Total ( VI) Pekerjaan LantaiRp5,516,612.995,516,612.99VIPEKERJAAN PLAFON DAN ATAP1.Pek. Kuda2, baja ringan C 75/75 mm dan reng butten 30/0.45 (baja ringan)m246.200Rp169,125.00Rp7,813,575.002.Pek. Penutup Atap Genteng metal multi roofm'48.510Rp97,579.00Rp4,733,557.293.Pek. Bubungan genteng metal m'7.000Rp51,732.50Rp362,127.504.Penutup plafon calciboard tb = 3 mm m238.648Rp40,546.00Rp1,567,021.815.Rangka plafon kayu Usuk Kls II Lokal 5/7 cm m238.648Rp69,160.20Rp2,672,903.566.Pasang list Plafond Profil (Lebar 4 - 5cm)m'76.650Rp11,536.50Rp884,272.737.Pasang list Plank GRCm'27.200Rp29,360.00Rp798,592.00Sub Total ( VII) Pekerjaan Plafond & AtapRp18,832,049.8918,832,049.89VIIPEKERJAAN KUSEN, BINGKAI DAN KACA1.Pek. Kusen Pintu dan Jendela Kayu Kls I Lokal (5/11 cm) Jati - Kayu Merahm30.127Rp4,737,541.00Rp601,667.712.Pek. Daun Pintu Panil Kayu Papan Kayu Kls Im21.730Rp585,371.40Rp1,012,692.523.Pek. Daun Pintu Teakwood Lapis Alumium Foilm21.520Rp293,520.53Rp446,151.214.Pek. Daun Jendela Bingkai Papan Kls I (kaca 5 mm) m22.720Rp379,204.12Rp1,031,435.215.Pek. Daun Jendela Boven (kaca zig zag 5 mm) m20.284Rp120,026.25Rp34,087.46Sub Total ( VIII ) Pekerjaan Kusen, Bingkai dan KacaRp3,126,034.103,126,034.10VIIIPEKERJAAN PENGGANTUNG DAN PENGUNCI1Pas. Engsel Pintubh6.000Rp26,736.25Rp160,417.502.Pas. Grendel Pintubh2.000Rp30,022.50Rp60,045.003.Pas. Kunci Pintu Tanambh2.000Rp250,122.50Rp500,245.004.Pas. Engsel jendelabh6.000Rp15,057.50Rp90,345.005.Pas. Grendel jendela bh3.000Rp15,057.50Rp45,172.506.Pas. Kait angin Jendela bh6.000Rp19,536.25Rp117,217.50Sub Total ( IX ) Pekerjaan Penggantung dan PengunciRp973,442.50973,442.50IXPEKERJAAN PENGECATAN1.Pengecatan dinding (AVITEX 670 kombinasi 671))m2120.960Rp14,115.65Rp1,707,429.022.Pengecatan plafondm238.648Rp14,115.65Rp545,541.643.Pengecatan bidang tepi luar Pondasi (water proofing)m26.250Rp18,217.65Rp113,860.314.Pengecatan Kayu Kusenm24.820Rp37,220.75Rp179,404.025.Teak Oil-Plitur Pintu & jendelam26.180Rp17,205.25Rp106,328.45sub total ( X ) Pekerjaan PengecatanRp2,652,563.442,652,563.44BPEKERJAAN ELEKTRIKALIPEKERJAAN INSTALASI TITIK LAMPU DAN STOP KONTAK1.Pas. Lampu SL 25 W bh2.000Rp44,010.00Rp88,020.002.Pas. Lampu SL 40 Wbh2.000Rp77,010.00Rp154,020.003.Stop kontakbh2.000Rp27,510.00Rp55,020.004.Saklar gandabh2.000Rp27,510.00Rp55,020.005.Inst. Ttk Lampu Kabel NYA 3x2.5 mm2 + PVC conduit 20 mm2titik4.000Rp200,000.00Rp800,000.00(kabel aerial+rumah lampu Tanam bulat)6.Inst. Stop kontak Kabel NYM 3x2.5 mm2 + PVC conduit 20 mm2 (kabel tanam)titik2.000Rp175,000.00Rp350,000.00ERROR:#REF!7.Box MCB 3 Fase + Panel listrikunit1.000Rp258,510.00Rp258,510.00sub totalRp1,760,590.001,760,590.00CPEKERJAAN SANITASIINSTALASI AIR BERSIH DAN PEMBUANGAN1.Pasangan Kloset Jongkok Setara KIAUnit1.000Rp174,512.50Rp174,512.502.Pasang Kran Air 1/2" (type madya-vernekel)bh1.000Rp77,970.00Rp77,970.003.Pasang Floor Drainbh1.000Rp23,695.00Rp23,695.004.Pasang Pipa GIP 1/2" instalasi air bersih dari bak tampungan + ascesoriesm'102.250Rp25,546.50Rp2,612,129.635.Pasang Pipa PVC 2"m'2.000Rp19,911.00Rp39,822.006.Pasang Pipa PVC 4"instalasi Limbah Padat (lengkap ascesories)m'4.000Rp45,633.75Rp182,535.007.Instalasi Septik tank dan peresapan (Type kecil sesuai gambar)unit1.000Rp3,500,000.00Rp3,500,000.00sub totalRp6,610,664.136,610,664.13DPEKERJAAN LAIN-LAIN1.Pembersihan KembaliLs1.00Rp250,000.00Rp250,000.00ERROR:#REF!sub totalRp250,000.00250,000.00ERROR:#REF!

RAB GENSETHARGA PERKIRAAN SENDIRI ( HPS )

DAFTAR KUANTITAS DAN HARGA

PROGRAM:SARANA DAN PRASARANA APARATURKEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:PEMBANGUNAN RUMAH GENSET - KANTOR DINAS PKAD KAB. TTSLOKASI:KOTA SoETAHUN ANGGARAN:2013

NOJENIS KEGIATANSATVOLUMEHARGAJUMLAHSATUANHARGA( Rp )( Rp )APEKERJAAN ARSITEKTUR DAN SIPILIPEKERJAAN PERSIAPAN1.Penyiapan / Pembersihan LokasiM227.500Rp12,900.00Rp354,750.002.Pengukuran/pemasangan bowplankM'21.000Rp35,952.94Rp755,011.743.Biaya IMBLs1.000Rp105,000.00Rp105,000.004.Penyediaan Air KerjaLs1.000Rp720,000.00Rp720,000.00Sub Total ( I ) Pekerjaan PersiapanRp1,934,761.74ERROR:#REF!IIPEKERJAAN TANAH DAN URUGAN1.Galian tanah Keras m37.980Rp35,707.82Rp284,948.412.Urugan kembali tanah galianm32.660Rp9,900.00Rp26,334.003.Urugan pasir bawah pondasi t=5cm (semua pondasi)m30.620Rp201,768.00Rp125,096.164.Urugan tanah sirtu peninggi lantai dan pemadatanm33.150Rp191,850.00Rp604,327.505.Urugan pasir bawah lantai t= 10 cm m31.050Rp201,768.00Rp211,856.40Sub Total ( II) Pekerjaan TanahRp1,252,562.471,252,562.47IIIPEKERJAAN STRUKTUR & BETON1.Pasangan Aanstamping Batu Karang m31.860Rp308,968.98Rp574,682.302.Pondasi batu karang 1 pc : 6 psrm34.600Rp569,830.50Rp2,621,220.303.Lantai rabat t= 5 cm 1 pc : 3 psr : 5 krlm30.350Rp711,591.50Rp249,057.03Pekerjaan Beton Mutu K-1754.Sloof 15/20 beton bertulang m30.330Rp3,187,773.40Rp1,051,965.225.Kolom Praktis 15/15 beton bertulang M'18.000Rp139,277.75Rp2,506,999.506.Ring Balk 15/20 + Gewel beton bertulang M'17.800Rp70,553.57Rp1,255,853.55Sub Total ( III) Pekerjaan Struktur & BetonRp8,259,777.908,259,777.90IVPEKERJAAN PASANGAN DINDING DAN PLESTERAN1.Pasangan dinding batako 1 PC: 5 Psrm229.490Rp159,213.20Rp4,695,197.272.Plesteran dinding batako, t=15mm, 1 Pc : 4 Psr m258.98Rp31,861.10Rp1,879,167.68ERROR:#REF!3.Plesteran pondasi, t=15mm, 1 Pc : 4 Psr m22.600Rp31,861.10Rp82,838.864.Acian dinding (termasuk pondasi tepi luar) dan betonm291.070Rp19,710.00Rp1,794,989.705.Acian lantai m27.50Rp19,710.00Rp147,825.00Sub Total ( V) Pekerjaan DindingRp8,600,018.518,600,018.51VPEKERJAAN PLAFON DAN ATAP1.Pek. Kuda2, dan Gording dan konsol 6/12 (kayu Kls II - Kabesak, Jambu Air, Gamalin, mahoni)m20.450Rp3,745,766.00Rp1,685,594.702.Pek. Penutup Atap Seng Gelombang BJLS 0.30 mmm223.716Rp88,807.00Rp2,106,146.813.Pek. Bubungan Seng Plat BJLS 0.30 mmm'4.900Rp43,410.21Rp212,710.024.Pas. List plank Papan 2-2,5/25m'9.280Rp43,410.21Rp402,846.735.Penutup plafon calciboard tb = 3 mm m215.510Rp40,546.00Rp628,868.466.Rangka plafon kayu Usuk Kls II Lokal 5/7 cm m215.510Rp69,160.20Rp1,072,674.767.Pasang list Plafond Profil (Lebar 4 - 5cm)m'31.020Rp11,536.50Rp357,862.23Sub Total ( VII) Pekerjaan Plafond & AtapRp6,466,703.726,466,703.72VIPEKERJAAN KUSEN, BINGKAI DAN KACA1.Pek. Kusen Pintu dan Jendela Kayu Kls I Lokal (5/11 cm) Jati - Kayu Merahm30.070Rp4,737,541.00Rp331,627.872.Pek. Daun Pintu Panil Kayu Papan Kayu Kls Im21.730Rp585,371.40Rp1,012,692.523.Pek. Daun Jendela Bingkai Papan Kls I (kaca 5 mm) m20.807Rp379,204.12Rp306,017.724.Pek. Daun Jendela Boven (kaca zig zag 5 mm) m20.720Rp120,026.25Rp86,418.90Sub Total ( VIII ) Pekerjaan Kusen, Bingkai dan KacaRp1,736,757.021,736,757.02VIIPEKERJAAN PENGGANTUNG DAN PENGUNCI1Pas. Engsel Pintubh3.000Rp26,736.25Rp80,208.752.Pas. Grendel Pintubh1.000Rp30,022.50Rp30,022.503.Pas. Kunci Pintu Tanambh1.000Rp250,122.50Rp250,122.504.Pas. Engsel jendelabh2.000Rp15,057.50Rp30,115.005.Pas. Grendel jendela bh1.000Rp15,057.50Rp15,057.506.Pas. Kait angin Jendela bh2.000Rp19,536.25Rp39,072.507.Pas. Plat Stripbh2.000Rp9,400.00Rp18,800.008.Pas. Beugel U Bulatbh2.000Rp11,100.00Rp22,200.009.Pas. Beugel U Platbh1.000Rp13,800.00Rp13,800.0010.Pas. Baut MurLs1.000Rp200,000.00Rp200,000.00Sub Total ( IX ) Pekerjaan Penggantung dan PengunciRp699,398.75699,398.75VIIIPEKERJAAN PENGECATAN1.Pengecatan dinding (AVITEX 670 kombinasi 671))m258.980Rp14,115.65Rp832,541.042.Pengecatan plafondm215.510Rp14,115.65Rp218,933.733.Pengecatan Bidang Atap Sengm223.716Rp9,184.35Rp217,816.044.Pengecatan bidang tepi luar Pondasi (water proofing)m22.600Rp18,217.65Rp47,365.895.Pengecatan Kayu Kusen dan list plankm24.861Rp37,220.75Rp180,930.076.Teak Oil-Plitur Pintu & bingkai jendelam25.074Rp17,205.25Rp87,299.447.Residu KapLs1.000Rp75,000.00Rp75,000.00sub total ( X ) Pekerjaan PengecatanRp1,659,886.211,659,886.21BPEKERJAAN ELEKTRIKALIPEKERJAAN INSTALASI TITIK LAMPU DAN STOP KONTAK1.Pas. Lampu SL 25 W bh2.000Rp44,010.00Rp88,020.002.Stop kontakbh1.000Rp27,510.00Rp27,510.003.Saklar gandabh1.000Rp27,510.00Rp27,510.004.Inst. Ttk Lampu Kabel NYA 3x2.5 mm2 + PVC conduit 20 mm2titik2.000Rp200,000.00Rp400,000.00(kabel aerial+rumah lampu Tanam bulat)5.Inst. Stop kontak Kabel NYM 3x2.5 mm2 + PVC conduit 20 mm2titik1.000Rp175,000.00Rp175,000.00ERROR:#REF!6.Box MCB 3 Fase + Panel listrikunit1.000Rp258,510.00Rp258,510.00sub totalRp976,550.00976,550.00CPEKERJAAN LAIN-LAIN1.Pengadaan Genset 5 KVAUnit1.000Rp6,890,000.00Rp6,890,000.002.Pemasangan Saklar Switch On OffUnit1.000Rp262,500.00Rp262,500.003.Pembersihan kembaliLs1.000Rp110,000.00Rp110,000.00sub totalRp7,262,500.007,262,500.00ERROR:#REF!

RAB HALAMANHARGA PERKIRAAN SENDIRI ( HPS )

DAFTAR KUANTITAS DAN HARGA

PROGRAM:SARANA DAN PRASARANA APARATURKEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:PENATAAN JALAN MASUK - KANTOR DINAS PKAD KAB. TTSLOKASI:KOTA SoETAHUN ANGGARAN:2013

NOJENIS KEGIATANSATVOLUMEHARGAJUMLAHSATUANHARGA( Rp )( Rp )APEKERJAAN ARSITEKTUR DAN SIPILIPEKERJAAN PERSIAPAN1.Penyiapan / Pembersihan LokasiM220.000Rp12,900.00Rp258,000.002.Penyediaan Air KerjaLs1.000Rp750,000.00Rp750,000.00Sub Total ( I ) Pekerjaan PersiapanRp1,008,000.00ERROR:#REF!IIPEKERJAAN TANAH DAN URUGAN1.Galian tanah Keras untuk pasangan kanstin, pondasi tiang lampu Jalan dan Tamanm326.636Rp35,707.82Rp951,113.522.Galian tanah Keras untuk pasangan kanstin pelindung pohonm31.979Rp35,707.82Rp70,665.783.Galian tanah Keras untuk pasangan pot bungam30.474Rp35,707.82Rp16,925.514.Urugan kembali tanah galianm39.696Rp9,900.00Rp95,993.705.Urugan pasir bawah lantai t= 5 cm ( dibawah kanstin Pembatas)m35.440Rp201,768.00Rp1,097,617.926.Urugan tanah sirtu dan pemadatan (t = 10 cm untuk jalan)m3158.184Rp191,850.00Rp30,347,600.40Sub Total ( II) Pekerjaan TanahRp32,579,916.8232,579,916.82IIIPEKERJAAN STRUKTUR & BETON1.Pasangan Aanstamping Batu Karang m30.392Rp308,968.98Rp121,115.84Pekerjaan Beton Mutu K-1752.Kolom Pondasi 40/40 beton bertulang tiang lampu jalanm32.880Rp4,098,924.40Rp11,804,902.27Begisting kolomm27.680Rp204,640.25Rp1,571,637.123.Kolom Pondasi 20/20 cm beton tanpa tulang tiang lampu tamanm30.192Rp1,061,754.40Rp203,856.84Begisting kolomm22.400Rp204,640.25Rp491,136.60Sub Total ( III) Pekerjaan Struktur & BetonRp14,192,648.6814,192,648.68IVPEKERJAAN PASANGAN DINDING DAN PLESTERAN1.Pasangan Kanstin Block Pembatas Jalanm311.870Rp1,090,511.90Rp12,944,376.252.Pasangan Kanstin Block Pelindung Pohon Cendana (42 pohon)m31.978Rp1,090,511.90Rp2,157,250.643.Plesteran tepi kanstin, l=7 cm, 1 Pc : 4 Psr m264.596Rp31,861.10Rp2,058,099.624.Pasangan dinding batako pot bunga 1 PC: 5 Psrm218.928Rp159,213.20Rp3,013,587.455.Plesteran dinding batako, t=15mm, 1 Pc : 4 Psr m237.86Rp31,861.10Rp1,206,133.80ERROR:#REF!6.Acian dinding (termasuk pondasi tepi luar) dan kanstinm2102.45Rp19,710.00Rp2,019,328.92Sub Total ( V) Pekerjaan DindingRp23,398,776.6823,398,776.68IXPEKERJAAN PENGECATAN1.Pengecatan dinding kanstin (cat kilap kombinasi hitam putih)Ls1.000Rp1,500,000.00Rp1,500,000.00sub total ( X ) Pekerjaan PengecatanRp1,500,000.001,500,000.00BPEKERJAAN ELEKTRIKALIPEKERJAAN INSTALASI TITIK LAMPU DAN STOP KONTAK1.Pengadaan/Pemasangan Tiang Lampu Listrik Lengkap Ascesories + pengelasanbh8.000Rp3,750,000.00Rp30,000,000.00(Pipa Spandex kombinasi 6"-2")2.Pas. Lampu Spot/Lampu Jalan 150 Wbh8.000Rp420,000.00Rp3,360,000.003.Pas. Lampu Taman (type bulat-lengkap ascesories tiang pipa lampu Pipa GIP 3/4" Med. B)bh15.000Rp375,000.00Rp5,625,000.004.Pas. Lampu SL 25 Wbh15.000Rp22,010.00Rp330,150.005.Stop kontak (type menggunakan penutup)bh2.000Rp27,510.00Rp55,020.006.Inst. Ttk Lampu Kabel NYA 3x2.5 mm2 + PVC conduit 20 mm2titik23.000Rp200,000.00Rp4,600,000.00(kabel tanam-pipa PVC 3/4")7.Inst. Stop kontak Kabel NYM 3x2.5 mm2 + PVC conduit 20 mm2titik2.000Rp175,000.00Rp350,000.00ERROR:#REF!8.Box MCB 3 Fase + Panel Kontrol listrikunit1.000Rp258,510.00Rp258,510.00sub totalRp44,578,680.0044,578,680.00CPEKERJAAN LAIN-LAIN1.Pengadaan/Penanaman Tanaman hias- Tanaman BungaLs1.000Rp750,000.00Rp750,000.00- Tanaman Ever Green (Palem, Cemara Lilin)Unit20.000Rp85,000.00Rp1,700,000.00- Tanaman Buah (Mangga, Lengkeng)Unit20.000Rp65,000.00Rp1,300,000.002.Pengadaan/Pemasangan Tiang Bendera Lengkap Dudukan, Ascesories + pengelasanbh1.000Rp3,750,000.00Rp3,750,000.00(Pipa Spandex kombinasi 6"-2")3.Pembersihan kembaliLs1.000Rp1,000,000.00Rp1,000,000.00sub totalRp8,500,000.008,500,000.00ERROR:#REF!

analisa halaman

URAIAN ANALISA HARGA SATUAN ITEM PEKERJAANUNTUK PEKERJAAN BAK PENAMPUNG AIR, POS JAGA, RUMAH GENSET, PENATAAN JALAN MASUKANALISA SNI 2008

NOURAIAN PEKERJAANKOEFISIENSATUANHARGA SATUANHARGAPEKERJAAAN PERSIAPAN11 M2 pembersihan lokasi UpahMandor0.0050OhRp75,000.00Rp375.00Pekerja 0.1000OhRp41,500.00Rp4,150.00Alat bantu1.0000lsRp5,000.00Rp5,000.00Total Upah Rp9,525.0021 m' pengukuran dan pasang bowplankBahanUsuk bayam 5/70.0120m3Rp2,200,000.00Rp26,400.00Papan bayam0.007m3Rp3,025,000.00Rp21,175.00Paku biasa 2" - 5"0.020KgRp20,350.00Rp407.00Sub TotalRp47,982.00UpahKepala tukang kayu0.010OhRp65,500.00Rp655.00Tukang kayu 0.1000OhRp56,500.00Rp5,650.00Pekerja/buruh0.1000OhRp41,500.00Rp4,150.00Mandor0.0050OhRp75,000.00Rp375.00Sub TotalRp10,830.00Total Upah & BahanRp58,812.0021 M2 Stripping tanah / Pengupasan tanahUpahMandor0.0050OhRp75,000.00Rp375.00Pekerja 0.0500OhRp41,500.00Rp2,075.00Alat bantu1.0000lsRp2,500.00Rp2,500.00Total Upah Rp4,950.0031 m' pengukuran dan pasang bowplankBahanUsuk 5/70.0120m3Rp1,403,260.00Rp16,839.12Papan0.007m3Rp1,128,260.00Rp7,897.82Paku biasa 2" - 5"0.020KgRp19,300.00Rp386.00Sub TotalRp25,122.94UpahKepala tukang kayu0.010OhRp65,500.00Rp655.00Tukang kayu 0.1000OhRp56,500.00Rp5,650.00Pekerja/buruh0.1000OhRp41,500.00Rp4,150.00Mandor0.0050OhRp75,000.00Rp375.00Sub TotalRp10,830.00Total Upah & BahanRp35,952.94PEKERJAAN TANAH11 M3 urugan kembali (Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian)UpahPekerja/buruh0.2500OhRp41,500.00Rp10,375.00Mandor0.0083OhRp75,000.00Rp625.00Total Upah Rp11,000.0021 M3 galian tanah kerasUpahPekerja/buruh0.7500OhRp41,500.00Rp31,125.00Mandor0.0250OhRp75,000.00Rp1,875.00Total Upah Rp33,000.0031 M3 galian tanah dengan excavatorUpah1m3 Galian (lampiran analisa galian mekanis)1.0000m3Rp35,707.82Rp35,707.82Total Upah Rp35,707.8241 M3 urugan pasirBahanUrugan pasir1.2000m3Rp157,140.00Rp188,568.00Sub TotalRp188,568.00

UpahPekerja/buruh0.3000OhRp41,500.00Rp12,450.00Mandor0.0100OhRp75,000.00Rp750.00Sub TotalRp13,200.00Total Upah Rp201,768.0051 M3 urugan tanah Sirtu Peninggian Lantai BahanUrugan tanah Sirtu1.2000m3Rp145,500.00Rp174,600.00Sub TotalRp174,600.00

UpahPekerja/buruh0.2500OhRp41,500.00Rp10,375.00Mandor0.0250OhRp75,000.00Rp1,875.00Sub TotalRp12,250.00Alat bantu ( Stampler)1.0000LsRp5,000.00Rp5,000.00Total Upah Rp191,850.00PEKERJAAN STRUKTUR11 M3 Pasangan Pondasi 1 PC : 6 PS71BahanBatu karang / Batu belah 15/20 cm1.2000m3Rp151,000.00Rp181,200.0085.2021.30Pasir pasang0.561m3Rp208,000.00Rp116,688.0039.839.96Semen PC (Portland Cement) 40 Kg117.000KgRp1,340.00Rp156,780.008,307.00207.68Sub TotalRp454,668.00UpahMandor0.075OhRp75,000.00Rp5,625.00Kepala tukang0.075OhRp65,500.00Rp4,912.50Tukang batu0.7500OhRp56,500.00Rp42,375.00Pekerja 1.5000OhRp41,500.00Rp62,250.00Sub TotalRp115,162.50Total Upah & BahanRp569,830.5021 M3 Pondasi batu kosong (anstamping)BahanBatu karang / Batu belah 15/20 cm1.2000m3Rp151,000.00Rp181,200.00Pasir urug0.430m3Rp157,140.00Rp67,570.20Sub TotalRp248,770.20UpahMandor0.0390OhRp75,000.00Rp2,925.00Kepala tukang0.0390OhRp65,500.00Rp2,554.50Tukang batu0.3900OhRp56,500.00Rp22,035.00Pekerja 0.7800OhRp41,500.00Rp32,370.00Sub TotalRp59,884.50Total Upah & BahanRp308,654.70310 Kg pembesian besi beton polos / ulirBahanBesi beton polos/ulir10.5000kgRp13,500.00Rp141,750.00Kawat beton0.1500kgRp16,600.00Rp2,490.00Sub TotalRp144,240.00UpahMandor0.0040OhRp75,000.00Rp300.00Kepala tukang besi0.0070OhRp65,500.00Rp458.50Tukang besi0.0700OhRp56,500.00Rp3,955.00Pekerja 0.0700OhRp41,500.00Rp2,905.00Sub TotalRp7,618.50Total Upah & BahanRp151,858.5041 M3 beton berstruktur K-175Bahanpasir cor0.5400m3Rp104,500.00Rp56,430.00Semen PC (Portland Cement) 50 Kg336.0000kgRp1,100.00Rp369,600.00Koral beton 2/30.8100m3Rp148,500.00Rp120,285.000.02422.5000Sub TotalRp546,315.008.06UpahMandor1.0000OhRp75,000.00Rp75,000.0033.75Kepala tukang batu 0.0350OhRp65,500.00Rp2,292.50Tukang batu0.3500OhRp56,500.00Rp19,775.0016.1280Pekerja 2.0000OhRp41,500.00Rp83,000.0024.1920Sub TotalRp180,067.50Total Upah & BahanRp726,382.50

Pembesian 1 kg besi beton polos/ulirRp15,185.85

41 M3 beton 1pc:3ps:5krBahanSemen portland197.0000kgRp1,340.00Rp263,980.00Pasir beton0.4700m3Rp208,000.00Rp97,760.00Koral beton 2/30.9400m3Rp252,000.00Rp236,880.00Sub TotalRp598,620.00Upahmandor0.0800ohRp75,000.00Rp6,000.00Kepala tukang batu 0.0250ohRp65,500.00Rp1,637.50Tukang batu 0.2500ohRp56,500.00Rp14,125.00Pekerja 1.6500ohRp41,500.00Rp68,475.00Sub TotalRp90,237.50Total Upah & BahanRp688,857.5051 M3 beton K.175BahanSemen portland326.0000kgRp1,340.00Rp436,840.00Pasir beton0.9820m3Rp208,000.00Rp204,256.00Koral beton 2/30.3417m3Rp252,000.00Rp86,108.40Sub TotalRp727,204.40Upahmandor0.3000ohRp75,000.00Rp22,500.00Kepala tukang batu 0.1000ohRp65,500.00Rp6,550.00Tukang batu 1.0000ohRp56,500.00Rp56,500.00Pekerja 6.0000ohRp41,500.00Rp249,000.00Sub TotalRp334,550.00Total Upah & BahanRp1,061,754.4061 M3 membuat beton K.175 (besi 100Kg)Pembesian100.0000kgRp15,185.85Rp1,518,585.00beton mutu K.1751.0000m3Rp1,061,754.40Rp1,061,754.400.01875Total Upah & BahanRp2,580,339.40Rp19,907.9071 M3 membuat beton K.175 (besi 140Kg) untuk SloofPembesian140.0000kgRp15,185.85Rp2,126,019.00beton mutu K.1751.0000m3Rp1,061,754.40Rp1,061,754.40Total Upah & BahanRp3,187,773.4081 M3 membuat beton K.175 (besi 200Kg) untuk Kolom dan BalokPembesian200.0000kgRp15,185.85Rp3,037,170.00beton mutu K.1751.0000m3Rp1,061,754.40Rp1,061,754.40Total Upah & BahanRp4,098,924.40PEKERJAAN BEGESTING11 M2 pasang bekesting pondasiBahanKayu0.0400m3Rp1,403,260.00Rp56,130.40Paku kayu 2" - 5"0.3000kgRp20,350.00Rp6,105.00Minyak bekesting0.1000ltrRp5,600.00Rp560.00Sub TotalRp62,795.40Upahmandor0.0260ohRp75,000.00Rp1,950.00Kepala tukang kayu0.0260ohRp65,500.00Rp1,703.00Tukang kayu0.2600ohRp56,500.00Rp14,690.00Pekerja 0.5200ohRp41,500.00Rp21,580.00Sub TotalRp39,923.00Total Upah & BahanRp102,718.40

21 M2 pasang bekesting sloofBahanKayu0.0450m3Rp1,403,260.00Rp63,146.70Paku kayu 2" - 5"0.3000kgRp20,350.00Rp6,105.00Minyak bekesting0.1000ltrRp5,600.00Rp560.00Sub TotalRp69,811.70Upahmandor0.0260ohRp75,000.00Rp1,950.00Kepala tukang kayu0.0260ohRp65,500.00Rp1,703.00Tukang kayu0.2600ohRp56,500.00Rp14,690.00Pekerja 0.5200ohRp41,500.00Rp21,580.00Sub TotalRp39,923.00Total Upah & BahanRp109,734.7031 M2 pasang bekesting kolom 2xpakaiBahanKayu bekesting kls III0.0400m3Rp1,403,260.00Rp56,130.40Balok Kayu Kls II0.0350m3Rp2,228,260.00Rp77,989.10Plywood 9 mm0.1750lbrRp60,510.00Rp10,589.25Paku kayu 2" - 5"0.4000kgRp20,350.00Rp8,140.00Minyak bekesting0.2000ltrRp5,600.00Rp1,120.00Sub TotalRp153,968.75Upahmandor0.0330ohRp75,000.00Rp2,475.00Kepala tukang kayu0.0330ohRp65,500.00Rp2,161.50Tukang kayu0.3300ohRp56,500.00Rp18,645.00Pekerja 0.6600ohRp41,500.00Rp27,390.00Sub TotalRp50,671.50Total Upah & BahanRp204,640.2541 M2 pasang bekesting balok 2xpakaiBahanKayu bekesting kls III0.0400m3Rp1,403,260.00Rp56,130.40Balok Kayu Kls II0.0100m3Rp2,228,260.00Rp22,282.60Plywood 9 mm0.3500lbrRp60,510.00Rp21,178.50Paku kayu 2" - 5"0.4000kgRp20,350.00Rp8,140.00Dolken kayu 8-10/400 cm2.0000btngRp5,600.00Rp11,200.00Minyak bekesting0.2000ltrRp5,600.00Rp1,120.00Sub TotalRp120,051.50Upahmandor0.0330ohRp75,000.00Rp2,475.00Kepala tukang kayu0.0330ohRp65,500.00Rp2,161.50Tukang kayu0.3300ohRp56,500.00Rp18,645.00Pekerja 0.6600ohRp41,500.00Rp27,390.00Sub TotalRp50,671.50Total Upah & BahanRp170,723.0051 M2 pasang bekesting plat lantai 2xpakaiBahanKayu bekesting kls III0.0400m3Rp1,403,260.00Rp56,130.40Balok Kayu Kls II0.0150m3Rp2,228,260.00Rp33,423.90Plywood 9 mm0.3500lbrRp143,010.00Rp50,053.50Paku kayu 2" - 5"0.4000kgRp20,350.00Rp8,140.00Dolken kayu 8-10/400 cm6.0000btngRp5,600.00Rp33,600.00Minyak bekesting0.2000ltrRp5,600.00Rp1,120.00Sub TotalRp182,467.80Upahmandor0.0330ohRp75,000.00Rp2,475.00Kepala tukang kayu0.0330ohRp65,500.00Rp2,161.50Tukang kayu0.3300ohRp56,500.00Rp18,645.00Pekerja 0.6600ohRp41,500.00Rp27,390.00Sub TotalRp50,671.50Total Upah & BahanRp233,139.30PEKERJAAN DINDING11 M2 dinding batako 1 pc:6psBahanBatu batako 12.5000bhRp3,390.00Rp42,375.0012.500Batu bataco130.0000BuahPasir pasang0.3880m3Rp208,000.00Rp80,704.00Semen Portland118.1250KgSemen PC (Portland Cement) 40 Kg12.1300kgRp1,340.00Rp16,254.20Pasir pasang / beton0.3410M3Sub TotalRp139,333.202.953125UpahMandor0.0150OhRp75,000.00Rp1,125.00130.0000Kepala tukang0.0100OhRp65,500.00Rp655.00157.5000Tukang batu0.1000OhRp56,500.00Rp5,650.000.3800Pekerja 0.3000OhRp41,500.00Rp12,450.0011.1111111111Sub TotalRp19,880.003.9375Total Upah & BahanRp159,213.2025

21 M3 dinding 1/2 bata 1 pc:4psBahanBatu merah 96.0000bhERROR:#REF!ERROR:#REF!Pasir pasang0.0430m3Rp208,000.00Rp8,944.00Semen PC (Portland Cement) 40 Kg11.5000kgRp1,400.50Rp16,105.75Sub TotalERROR:#REF!UpahMandor0.0150OhRp75,000.00Rp1,125.00Kepala tukang0.0100OhRp65,500.00Rp655.00Tukang batu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.3200OhRp41,500.00Rp13,280.0011.1111111111Sub TotalRp20,710.00Total Upah & BahanERROR:#REF!25

31 M3 dinding 1 bata 1 pc:4psBahanBatu merah 192.0000bhERROR:#REF!ERROR:#REF!Pasir pasang0.0930m3Rp208,000.00Rp19,344.00Semen PC (Portland Cement) 40 Kg26.5500kgRp1,400.50Rp37,183.28Sub TotalERROR:#REF!UpahMandor0.0300OhRp75,000.00Rp2,250.00Kepala tukang0.0200OhRp65,500.00Rp1,310.00Tukang batu0.2000OhRp56,500.00Rp11,300.00Pekerja 0.6500OhRp41,500.00Rp26,975.00Sub TotalRp41,835.00Total Upah & BahanERROR:#REF!21 M2 dinding batako 1 pc:3ps Batu batako 12.5000bhRp3,390.00Rp42,375.0012.500Batu bataco130.0000BuahPasir pasang0.3640m3Rp208,000.00Rp75,712.00Semen Portland118.1250KgSemen PC (Portland Cement) 40 Kg15.1800kgRp1,340.00Rp20,341.20Pasir pasang / beton0.3410M3Sub TotalRp138,428.202.953125UpahMandor0.0150OhRp75,000.00Rp1,125.00130.0000Kepala tukang0.0100OhRp65,500.00Rp655.00157.5000Tukang batu0.1000OhRp56,500.00Rp5,650.000.3800Pekerja 0.3000OhRp41,500.00Rp12,450.0011.1111111111Sub TotalRp19,880.003.9375Total Upah & BahanRp158,308.2025

31 M2 plester 1pc : 4ps, tebal 15 mmKepala Tukang0.1BahanSemen PC (Portland Cement) 40 Kg6.2400KgRp1,340.00Rp8,361.60Pekerja3Pasir pasang0.0240m3Rp208,000.00Rp4,992.00Mandor0.125Sub TotalRp13,353.60UpahMandor0.0150OhRp75,000.00Rp1,125.0033.3333333333Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang batu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.3000OhRp41,500.00Rp12,450.00580000Sub TotalRp23,032.5033600Total Upah & BahanRp36,386.10900041 M2 plesteran ciprat (kamprotan) 1pc : 2psBahanSemen PC (Portland Cement)40 Kg10.2240KgRp1,340.00Rp13,700.16Pasir pasang0.0200m3Rp208,000.00Rp4,160.00Sub TotalRp17,860.16UpahMandor0.0150OhRp75,000.00Rp1,125.00Kepala tukang0.1500OhRp65,500.00Rp9,825.00Tukang batu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.3000OhRp41,500.00Rp12,450.00Sub TotalRp31,875.00Total Upah & BahanRp49,735.1651 M2 acianBahanSemen PC (Portland Cement) 40 Kg3.2500KgRp1,340.00Rp4,355.00Sub TotalRp4,355.00UpahTukang batu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.2000OhRp41,500.00Rp8,300.00Mandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.0100OhRp65,500.00Rp655.00Sub TotalRp15,355.00Total Upah & BahanRp19,710.0061 Ml benangan2353500BahanSemen PC (Portland Cement) 40 Kg2.5000KGRp1,340.00Rp3,350.0010043087.5Sub TotalRp3,350.0041936.544UpahTukang batu0.1000OhRp56,500.00Rp5,650.00105690Mandor0.0100OhRp75,000.00Rp750.00Sub TotalRp6,400.0029625Total Upah & BahanRp9,750.00302750PEKERJAAN LANTAI11 M3 rabat beton 1PC:3PS:5KrBahanSemen portland197.0000kgRp1,340.00Rp263,980.00Pasir beton0.4700m3Rp208,000.00Rp97,760.00Koral beton 2/30.9400m3Rp252,000.00Rp236,880.00Sub TotalRp598,620.00Upahmandor0.0800ohRp75,000.00Rp6,000.00Kepala tukang batu 0.0250ohRp65,500.00Rp1,637.50Tukang batu 0.2500ohRp56,500.00Rp14,125.00Pekerja 1.6500ohRp41,500.00Rp68,475.00Sub TotalRp90,237.50Total Upah & BahanRp688,857.5021 M2 keramik 40/40 (putih bercorak)Bahankeramik 40/40 cm6.6000bhRp13,000.00Rp85,800.00semen portland9.8000kgRp1,340.00Rp13,132.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.3000kgRp7,904.00Rp10,275.20Sub TotalRp118,567.20Upahmandor0.0130ohRp75,000.00Rp975.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.1250ohRp56,500.00Rp7,062.50Pekerja 0.2500ohRp41,500.00Rp10,375.00Sub TotalRp19,264.00Total Upah & BahanRp137,831.2031 M2 keramik 20/20 cmBahankeramik 20/20 cm26.5000bhRp2,700.00Rp71,550.00semen portland10.4000kgRp1,340.00Rp13,936.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.6200kgRp7,904.00Rp12,804.48Sub TotalRp107,650.48Upahmandor0.0130ohRp75,000.00Rp975.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.1250ohRp56,500.00Rp7,062.50Pekerja 0.2500ohRp41,500.00Rp10,375.00Sub TotalRp19,264.00Total Upah & BahanRp126,914.4841 M2 keramik 20/25 cm dindingBahankeramik 20/25 cm20.0000bhRp3,400.00Rp68,000.00semen portland10.2000kgRp1,340.00Rp13,668.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.5600kgRp7,904.00Rp12,330.24Sub TotalRp103,358.24Upahmandor0.0130ohRp75,000.00Rp975.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.1250ohRp56,500.00Rp7,062.50Pekerja 0.2500ohRp41,500.00Rp10,375.00Sub TotalRp19,264.00Total Upah & BahanRp122,622.2451 M2 keramik 20/20 cm (Keramik Wafel untuk lantai)Bahankeramik Wafel 20/20 cm26.5000bhRp2,700.00Rp71,550.00semen portland10.4000kgRp1,340.00Rp13,936.00Pasir pasang0.0450m3Rp208,000.00Rp9,360.00semen warna1.6200kgRp7,904.00Rp12,804.48Sub TotalRp107,650.48Upahmandor0.0130ohRp75,000.00Rp975.00Kepala tukang batu 0.0130ohRp65,500.00Rp851.50Tukang batu 0.1250ohRp56,500.00Rp7,062.50Pekerja 0.2500ohRp41,500.00Rp10,375.00Sub TotalRp19,264.00Total Upah & BahanRp126,914.48

61 M2 pasang paving stoneBahanpaving stone 31.8000bhRp2,700.00Rp85,860.00pasir urug0.0750m3Rp157,140.00Rp11,785.50Sub TotalRp97,645.50Upahmandor0.0150ohRp75,000.00Rp1,125.00Kepala tukang batu 0.0150ohRp65,500.00Rp982.50Tukang batu 0.1500ohRp56,500.00Rp8,475.00Pekerja 0.1500ohRp41,500.00Rp6,225.00Sub TotalRp16,807.50Total Upah & BahanRp114,453.0071 M3 kanstin trap 10x15x50 cmBahankanstin 10x15x50 cm1.0000m3Rp1,061,754.40Rp1,061,754.40(beton K-175 tanpa tulangan)pasir pasang0.0500m3Rp208,000.00Rp10,400.00Sub TotalRp1,072,154.40Upahmandor0.0080ohRp75,000.00Rp600.00Kepala tukang batu 0.0150ohRp65,500.00Rp982.50Tukang batu 0.1500ohRp56,500.00Rp8,475.00Pekerja 0.2000ohRp41,500.00Rp8,300.00Sub TotalRp18,357.50Total Upah & BahanRp1,090,511.9081 M2 Pas. Batu Strip 20x40 cmBahanBatu Strip 20/401.0000mRp208,000.00Rp208,000.00pasir pasang0.0500m3Rp208,000.00Rp10,400.00Sub TotalRp218,400.00Upahmandor0.0080ohRp56,500.00Rp452.00Kepala tukang batu 0.0150ohRp56,500.00Rp847.50Tukang batu 0.1500ohRp65,500.00Rp9,825.00Pekerja 0.2000ohRp41,500.00Rp8,300.00Sub TotalRp19,424.50Total Upah & BahanRp237,824.50

PEKERJAAN KUSEN PINTU DAN JENDELA11 M3 kusen kayu klas I lokal (kayu jati)Bahankayu klas I balok 5/11 cm1.1000m3Rp2,778,260.00Rp3,056,086.00Paku kayu 10 cm1.2500kgRp19,300.00Rp24,125.00lem kayu1.0000kgRp16,530.00Rp16,530.00Sub TotalRp3,096,741.00Upahmandor0.3500OhRp75,000.00Rp26,250.00Kepala tukang kayu2.1000OhRp65,500.00Rp137,550.00Tukang kayu21.0000OhRp56,500.00Rp1,186,500.00Pekerja 7.0000OhRp41,500.00Rp290,500.00Sub TotalRp1,640,800.00Total Upah & BahanRp4,737,541.00

21 M2 pintu panel kayu klas IBahankayu klas I papan Jati / Kayu Merah0.1400m3Rp3,053,260.00Rp427,456.40lem kayu0.5000kgRp16,530.00Rp8,265.00Sub TotalRp435,721.40Upahmandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang kayu0.3000OhRp65,500.00Rp19,650.00Tukang kayu1.5000OhRp56,500.00Rp84,750.00Pekerja 1.0000OhRp41,500.00Rp41,500.00Sub TotalRp149,650.00Total Upah & BahanRp585,371.4031 M2 pintu Teakwood Lapis Alumunium Foil Bahankayu klas I papan Jati / Kayu Merah0.0250m3Rp19,300.00Rp482.50Paku 1 cm 2,5 cm0.0300kgRp20,400.00Rp612.00lem kayu0.3000kgRp16,530.00Rp4,959.00Teakwood 0.6720lbrRp104,510.00Rp70,230.72Alumunium Foil0.6720lbrRp93,510.00Rp62,838.72Sub TotalRp76,284.22Upahmandor0.0400OhRp75,000.00Rp3,000.00Kepala tukang kayu0.2400OhRp65,500.00Rp15,720.00Tukang kayu2.4000OhRp56,500.00Rp135,600.00Pekerja 0.8000OhRp41,500.00Rp33,200.00Sub TotalRp187,520.00Total Upah & BahanRp263,804.2241 M2 pasang pintu panil kaca Bingkai Kayu Papan Kls IBahankayu klas I papan Jati / Kayu Merah0.0350m3Rp3,053,260.00Rp106,864.10lem kayu0.5000kgRp16,530.00Rp8,265.00kaca polos tebal 5 mm1.0000m2Rp99,900.00Rp99,900.00Sub TotalRp215,029.10Upahmandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang kayu0.3000OhRp65,500.00Rp19,650.00Tukang kayu3.0000OhRp56,500.00Rp169,500.00Pekerja 1.0000OhRp41,500.00Rp41,500.00Sub TotalRp234,400.00Total Upah & BahanRp449,429.1051 M2 pasang jendela panil kacaBahankayu klas I papan Jati / Kayu Merah0.0120m3Rp3,053,260.00Rp36,639.12lem kayu0.5000kgRp16,530.00Rp8,265.00kaca polos tebal 5 mm1.0000m2Rp99,900.00Rp99,900.00Sub TotalRp144,804.12Upahmandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang kayu0.3000OhRp65,500.00Rp19,650.00Tukang kayu3.0000OhRp56,500.00Rp169,500.00Pekerja 1.0000OhRp41,500.00Rp41,500.00Sub TotalRp234,400.00Total Upah & BahanRp379,204.1261 buah Pasang kunci tanam Type MadyaBahanKunci tanam1.0000bhRp220,100.00Rp220,100.00Sub TotalRp220,100.00Upahmandor0.0050OhRp75,000.00Rp375.00Kepala tukang kayu0.0150OhRp65,500.00Rp982.50Tukang kayu0.5000OhRp56,500.00Rp28,250.00Pekerja 0.0100OhRp41,500.00Rp415.00Sub TotalRp30,022.50Total Upah & BahanRp250,122.5071 buah Pasang engsel pintuBahanengsel pintu1.0000bhRp16,600.00Rp16,600.00Sub TotalRp16,600.00Upahmandor0.0008OhRp75,000.00Rp56.25Kepala tukang kayu0.0150OhRp65,500.00Rp982.50Tukang kayu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.0150OhRp41,500.00Rp622.50Sub TotalRp10,136.25Total Upah & BahanRp26,736.2581 buah Pasang engsel jendelaBahanengsel jendela1.0000bhRp8,300.00Rp8,300.00Sub TotalRp8,300.00Upahmandor0.0005OhRp75,000.00Rp37.50Kepala tukang kayu0.0100OhRp65,500.00Rp655.00Tukang kayu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.0100OhRp41,500.00Rp415.00Sub TotalRp6,757.50Total Upah & BahanRp15,057.5091 buah Pasang kait anginBahankait angin1.0000bhRp9,400.00Rp9,400.00Sub TotalRp9,400.00Upahmandor0.0008OhRp75,000.00Rp56.25Kepala tukang kayu0.0150OhRp65,500.00Rp982.50Tukang kayu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.0150OhRp41,500.00Rp622.50Sub TotalRp10,136.25Total Upah & BahanRp19,536.25

101m2 pasang kaca 5mm (polos / bening)Bahankaca 5mm1.1000m2Rp99,900.00Rp109,890.00Sub TotalRp109,890.00Upahmandor0.0008OhRp75,000.00Rp56.25Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang kaca0.1500OhRp56,500.00Rp8,475.00Pekerja 0.0150OhRp41,500.00Rp622.50Sub TotalRp10,136.25Total Upah & BahanRp120,026.25

PEKERJAAN ATAP DAN PLAFON11 M3 pasang kuda-kuda kayu klas II (kabesak,jambu air)BahanKayu klas II1.1000m3Rp2,228,260.00Rp2,451,086.00Besi strip tebal 5 mm15.0000kgRp16,600.00Rp249,000.00Paku 12 cm5.6000kgRp19,300.00Rp108,080.00Sub TotalRp2,808,166.00UpahMandor0.2000OhRp75,000.00Rp15,000.00Kepala tukang1.2000OhRp65,500.00Rp78,600.00Tukang kayu12.0000OhRp56,500.00Rp678,000.00Pekerja 4.0000OhRp41,500.00Rp166,000.00Sub TotalRp937,600.00Total Upah & BahanRp3,745,766.00

21 M3 pasang Nook,Goording dan Jurai kayu klas II (kabesak,jambu air)BahanKayu klas II1.1000m3Rp2,228,260.00Rp2,451,086.00Paku > 7cm3.0000kgRp16,600.00Rp49,800.00Sub TotalRp2,500,886.00UpahMandor0.1200OhRp75,000.00Rp9,000.00Kepala tukang0.7200OhRp65,500.00Rp47,160.00Tukang kayu7.2000OhRp56,500.00Rp406,800.00Pekerja 2.4000OhRp41,500.00Rp99,600.00Sub TotalRp562,560.00Total Upah & BahanRp3,063,446.0031 M2 pasang atap genteng multi roofBahangenteng multi roof1.5600LbrRp47,900.00Rp74,724.00Paku genteng0.2000KgRp37,500.00Rp7,500.00Sub TotalRp82,224.00UpahMandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.0100OhRp65,500.00Rp655.00Tukang kayu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.2000OhRp41,500.00Rp8,300.00Sub TotalRp15,355.00Total Upah & BahanRp97,579.0041 Ml Pek. Bubungan genteng bubunganBahangenteng bubungan3.5000bhRp8,300.00Rp29,050.00Paku genteng0.0500kgRp37,500.00Rp1,875.00Sub TotalRp30,925.00UpahMandor0.0130OhRp75,000.00Rp975.00Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang kayu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.2500OhRp41,500.00Rp10,375.00Sub TotalRp20,807.50Total Upah & BahanRp51,732.5051 M' pasang listplank GRCBahanList Plank GRC0.2500LmbrRp38,700.00Rp9,675.00paku0.1250kgRp20,400.00Rp2,550.00Sub TotalRp12,225.00UpahMandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0200OhRp65,500.00Rp1,310.00Tukang kayu0.2000OhRp56,500.00Rp11,300.00Pekerja 0.1000OhRp41,500.00Rp4,150.00Sub TotalRp17,135.00Total Upah & BahanRp29,360.0061 M2 pasang atap seng gelombang BJLS 0,30BahanSeng Gelombang BJLS 0.30 mm1.0200LbrRp71,600.00Rp73,032.00Paku Seng0.2000KgRp22,100.00Rp4,420.00Sub TotalRp77,452.00UpahMandor0.0100OhRp75,000.00Rp750.00Kepala tukang0.0100OhRp65,500.00Rp655.00Tukang kayu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.2000OhRp41,500.00Rp8,300.00Sub TotalRp11,355.00Total Upah & BahanRp88,807.0071 Ml Pek. Bubungan 0,30 MMBahanSeng Bubungan BJLS 0.20 mm0.2500lbrRp60,600.00Rp15,150.00Paku Seng0.0500kgRp22,100.00Rp1,105.00Sub TotalRp16,255.00UpahMandor0.0130OhRp75,000.00Rp975.00Kepala tukang0.0150OhRp65,500.00Rp982.50Tukang kayu0.1500OhRp56,500.00Rp8,475.00Pekerja 0.2500OhRp41,500.00Rp10,375.00Sub TotalRp20,807.50Total Upah & BahanRp37,062.5081 M' pasang listplank Papan Kayu Kls II lokal (dipakai juga untuk analisa papan jalusi atap)Bahanpapan kayu kls II lokal0.0108m2Rp2,228,260.00Rp24,065.21paku0.1000kgRp22,100.00Rp2,210.00Sub TotalRp26,275.21UpahMandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0200OhRp65,500.00Rp1,310.00Tukang kayu0.2000OhRp56,500.00Rp11,300.00Pekerja 0.1000OhRp41,500.00Rp4,150.00Sub TotalRp17,135.00Total Upah & BahanRp43,410.21

91 Ml pasang talang miring seng bjls 0.30Bahanseng bjls0.5000lbrRp60,600.00Rp30,300.00paku0.0150kgRp20,400.00Rp306.00kayu,papan0.0190m3Rp38,700.00Rp735.30meni0.3000kgRp19,300.00Rp5,790.00Sub TotalRp30,606.00UpahMandor0.0500OhRp75,000.00Rp3,750.00Kepala tukang0.0100OhRp65,500.00Rp655.00Tukang kayu0.1000OhRp56,500.00Rp5,650.00Pekerja 0.1000OhRp41,500.00Rp4,150.00Sub TotalRp14,205.00Total Upah & BahanRp44,811.00101 M2 pasang plafond calciboard, ukuran 60 x 120 cm, tebal = 3 mmBahanCalciboard 3 mm0.4400LbrRp64,400.00Rp28,336.000.3472.88Paku Calciboard0.0500KgRp27,600.00Rp1,380.000.020.3645833333Sub TotalRp29,716.001.3889UpahMandor0.0050OhRp75,000.00Rp375.000.27org. pekerja Kepala tukang0.0100OhRp65,500.00Rp655.000.0135org. mandorTukang kayu0.1000OhRp56,500.00Rp5,650.000.4org. tukang Pekerja 0.1000OhRp41,500.00Rp4,150.000.04org. kepala tukangSub TotalRp10,830.00Total Upah & BahanRp40,546.00Rp109,706.20111 Ml pasang lis plafon BahanList kayu profil1.0500m'Rp5,600.00Rp5,880.00paku0.0100kgRp20,400.00Rp204.00Sub TotalRp6,084.00UpahMandor0.0030OhRp75,000.00Rp225.00Kepala tukang0.0050OhRp65,500.00Rp327.50Tukang kayu0.0500OhRp56,500.00Rp2,825.00Pekerja 0.0500OhRp41,500.00Rp2,075.00Sub TotalRp5,452.50Total Upah & BahanRp11,536.50121 M2 pasang rangka plafon (50 x 100) cm, kayu kelas IIBahanKayu 5/7 - 4 mtr.0.0154m3Rp2,228,260.00Rp34,315.20Paku 7 cm 10 cm0.2000KgRp20,400.00Rp4,080.00Sub TotalRp38,395.20UpahMandor0.0750OhRp75,000.00Rp5,625.00Kepala tukang0.0300OhRp65,500.00Rp1,965.00Tukang kayu0.3000OhRp56,500.00Rp16,950.00Pekerja 0.1500OhRp41,500.00Rp6,225.00Sub TotalRp30,765.00Total Upah & BahanRp69,160.20PEKERJAAN PENGECATAN11 M2 pengecatan dinding baruBahanplamir tembok0.1000KgRp7,800.00Rp780.00ampelas0.2500lbrRp3,400.00Rp850.00kuwas/roll0.0200bhRp16,600.00Rp332.00cat dasar0.1000KgRp19,900.00Rp1,990.00Cat penutup 2x0.2600KgRp19,900.00Rp5,174.00Sub TotalRp9,126.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0063OhRp65,500.00Rp412.65Tukang cat0.0630OhRp56,500.00Rp3,559.50Pekerja 0.0200OhRp41,500.00Rp830.00Sub TotalRp4,989.65Total Upah & BahanRp14,115.6521 M2 pengecatan dinding dengan water proofingBahankuwas/roll0.0200bhRp16,600.00Rp332.00Cat water proofing 2x sapu0.2600KgRp49,600.00Rp12,896.00Sub TotalRp13,228.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0063OhRp65,500.00Rp412.65Tukang cat0.0630OhRp56,500.00Rp3,559.50Pekerja 0.0200OhRp41,500.00Rp830.00Sub TotalRp4,989.65Total Upah & BahanRp18,217.6531 M2 pengecatan dinding lamaBahanplamir tembok0.0100KgRp7,800.00Rp78.00ampelas0.1200lbrRp3,400.00Rp408.00kuwas/roll0.0333bhRp16,600.00Rp552.78cat dasar0.1100KgRp19,900.00Rp2,189.00Cat penutup 2x0.2200KgRp19,900.00Rp4,378.00Sub TotalRp7,605.78UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0042OhRp65,500.00Rp275.10Tukang cat0.0420OhRp56,500.00Rp2,373.00Pekerja 0.0280OhRp41,500.00Rp1,162.00Sub TotalRp3,997.60Total Upah & BahanRp11,603.3841 M2 pengecatan plafonBahanplamir tembok0.1000KgRp7,800.00Rp780.00ampelas0.2500lbrRp3,400.00Rp850.00kuwas/roll0.0200bhRp16,600.00Rp332.00cat dasar0.1000KgRp19,900.00Rp1,990.00Cat penutup 2x0.2600KgRp19,900.00Rp5,174.00Sub TotalRp9,126.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0063OhRp65,500.00Rp412.65Tukang cat0.0630OhRp56,500.00Rp3,559.50Pekerja 0.0200OhRp41,500.00Rp830.00Sub TotalRp4,989.65Total Upah & BahanRp14,115.6551 M2 pengecatan dasar kayu/besi (meni)Bahancat meni (besi/kayu)0.0840kgRp19,300.00Rp1,621.20minyak cat0.0440ltrRp27,600.00Rp1,214.40Sub TotalRp2,835.60UpahMandor0.0050OhRp75,000.00Rp375.00Kepala tukang0.0075OhRp65,500.00Rp491.25Tukang cat0.0750OhRp56,500.00Rp4,237.50Pekerja 0.0300OhRp41,500.00Rp1,245.00Sub TotalRp6,348.75Total Upah & BahanRp9,184.3561 M2 pengecatan kayu baruBahancat meni (besi/kayu)0.2000kgRp19,300.00Rp3,860.00plamir0.1500kgRp7,800.00Rp1,170.00cat dasar0.1700kgRp19,300.00Rp3,281.00cat penutup 2x0.1600kgRp49,600.00Rp7,936.00Sub TotalRp16,247.00UpahMandor0.0075OhRp75,000.00Rp562.50Kepala tukang0.0225OhRp65,500.00Rp1,473.75Tukang cat0.2250OhRp56,500.00Rp12,712.50Pekerja 0.1500OhRp41,500.00Rp6,225.00Sub TotalRp20,973.75Total Upah & BahanRp37,220.7571 M2 pengecatan kayu lamaBahanplamir0.1500kgRp7,800.00Rp1,170.00cat dasar0.1700kgRp19,300.00Rp3,281.00cat penutup0.1700kgRp49,600.00Rp8,432.00Sub TotalRp12,883.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0075OhRp65,500.00Rp491.25Tukang cat0.0750OhRp56,500.00Rp4,237.50Pekerja 0.0700OhRp41,500.00Rp2,905.00Sub TotalRp7,821.25Total Upah & BahanRp20,704.2581 M2 Teak Oil - Plitur Bidang KayuBahanTeak Oil - Plitur0.1700kgRp27,600.00Rp4,692.00minyak cat0.1700kgRp27,600.00Rp4,692.00Sub TotalRp9,384.00UpahMandor0.0025OhRp75,000.00Rp187.50Kepala tukang0.0075OhRp65,500.00Rp491.25Tukang cat0.0750OhRp56,500.00Rp4,237.50Pekerja 0.0700OhRp41,500.00Rp2,905.00Sub TotalRp7,821.25Total Upah & BahanRp17,205.25

D.hrg uph pkad

DAFTAR HARGA UPAH

NO.URAIAN TENAGASATUANUPAH1234ERROR:#REF!1. MANDOROrg / hrRp75,000.00ERROR:#REF!2. KEPALA TUKANG BATUOrg / hrRp65,500.003. KEPALA TUKANG KAYUOrg / hrRp65,500.000.04. KEPALA TUKANG BESIOrg / hrRp65,500.005. KEPALA TUKANG CAT Org / hrRp65,500.006. KEPALA TUKANG LISTRIKOrg / hrRp65,500.007. KEPALA TUKANG PIPAOrg / hrRp65,500.008. TUKANG BATU (TUKANG TRAMPIL)Org / hrRp56,500.009. TUKANG KAYU (TUKANG TRAMPIL)Org / hrRp56,500.0010. TUKANG BESI (TUKANG TRAMPIL)Org / hrRp56,500.0011. TUKANG CAT (TUKANG TRAMPIL)Org / hrRp56,500.0012. TUKANG LISTRIK (TUKANG TRAMPIL)Org / hrRp56,500.0013. TUKANG LAS (TUKANG TRAMPIL)Org / hrRp56,500.0014. TUKANG PIPA (TUKANG TRAMPIL)Org / hrRp56,500.0015.PEKERJAOrg / hrRp41,500.001,079,000.0016. SOPIROrg / hrRp65,500.0017. PEMBANTU SOPIROrg / hrRp41,500.0018. MEKANIKOrg / hrRp65,500.0019. PEMBANTU MEKANIKOrg / hrRp56,500.0020. OPERATOROrg / hrRp75,000.0021. PEMBANTU OPERATOROrg / hrRp56,500.00

Keterangan :1 Bulan = 25 Hari Kerja Efektif1 Hari = 7 Jam Kerja Efektif

dimensi-9 design: dimensi-9 design:

d.hrg bhn+alt

DAFTAR HARGA BAHAN DAN HARGA PERALATAN

NO.NAMA / JENIS BAHANSATUANHARGA DASAR MATERIAL-SURVEY PASARANHARGA DASAR MATERIAL (+ maksimum 10 % keuntungan & overhead)ONGKOS ANGKUTHARGA SATUAN(Rp)(Rp)(Rp)(Rp)

PASIR - SIRTU1.Pasir UrugmRp85,000.00Rp93,500.00Rp63,640.00Rp157,140.00berubah60,000.00280,500.00471,420.002.Pasir Pasang mRp95,000.00Rp104,500.00Rp103,500.00Rp208,000.0085,000.00313,500.00624,000.003.Pasir CormRp95,000.00Rp104,500.00Rp103,500.00Rp208,000.0085,000.00313,500.00624,000.004.Tanah SirtumRp80,000.00Rp88,000.00Rp57,500.00Rp145,500.0050,000.00264,000.00436,500.00BATU 1.Batu Karang / batu kali 15/20 mRp85,000.00Rp93,500.00Rp57,500.00Rp151,000.00berubah50,000.00280,500.00453,000.002.Koral Beton 1/2, 2/3 (pecah mesin)mRp180,000.00Rp198,000.00Rp103,500.00Rp301,500.00115,000.00594,000.00904,500.003.Koral Beton 3/5 (koral biasa)mRp135,000.00Rp148,500.00Rp103,500.00Rp252,000.0095,000.00445,500.00756,000.004.Batu batakoBhRp3,000.00Rp3,300.00Rp90.00Rp3,390.002,500.00SEMEN / P.C.1.Semen Pc 40 kgzakRp50,000.00Rp55,000.00Rp1,020.00Rp56,020.00berubah41,500.002.Semen Pc 1kg 1KgRp1,250.00Rp1,312.50Rp27.50Rp1,340.001,037.503.Semen warna 5 KgzakRp35,000.00Rp38,500.00Rp1,020.00Rp39,520.00berubah12,500.004.Semen warna 1KgRp3,500.00Rp3,850.00Rp30.00Rp3,880.002,500.00KAYU1.Kayu klas I papan 3/20 (Jati/kayu merah)mRp2,750,000.00Rp3,025,000.00Rp28,260.00Rp3,053,260.002.Kayu klas II papan 3/20 LokalmRp2,250,000.00Rp2,475,000.00Rp28,260.00Rp2,503,260.003.Kayu klas II usuk 5/7mRp2,000,000.00Rp2,200,000.00Rp28,260.00Rp2,228,260.004.Papan begesting (MC)mRp1,000,000.00Rp1,100,000.00Rp28,260.00Rp1,128,260.005.kayu klas II 6/12 cm lokalmRp2,000,000.00Rp2,200,000.00Rp28,260.00Rp2,228,260.006.kayu klas II 5/11 cm lokalmRp2,000,000.00Rp2,200,000.00Rp28,260.00Rp2,228,260.007.kayu klas I lokal (jati / Kayu Merah)mRp2,500,000.00Rp2,750,000.00Rp28,260.00Rp2,778,260.008.kayu klas II 4/6 cm lokalmRp2,000,000.00Rp2,200,000.00Rp28,260.00Rp2,228,260.009.kayu klas II 2/3 cm lokalmRp2,000,000.00Rp2,200,000.00Rp28,260.00Rp2,228,260.0010.Kayu BulatBtgRp5,000.00Rp5,500.00Rp100.00Rp5,600.0011.Kayu Bekesting (kayu Kls III)mRp1,250,000.00Rp1,375,000.00Rp28,260.00Rp1,403,260.00TRIPLEKS / KAYU LAPIS.1.Tripleks 2.8 mmlbrRp55,000.00Rp60,500.00Rp10.00Rp60,510.002.TeakwoodlbrRp95,000.00Rp104,500.00Rp10.00Rp104,510.003.PlywoodlbrRp95,000.00Rp104,500.00Rp10.00Rp104,510.004.Teakwood lapis alumuniumlbrRp85,000.00Rp93,500.00Rp10.00Rp93,510.005.lem kayuKgRp15,000.00Rp16,500.00Rp30.00Rp16,530.006.Vermika 3 mmlbrRp130,000.00Rp143,000.00Rp10.00Rp143,010.000.0BESI10.18518518521.Besi beton polos KgRp12,200.00Rp13,420.00Rp80.00Rp13,500.00Rp145,800.002.Kawat bendratKgRp15,000.00Rp16,500.00Rp100.00Rp16,600.00Rp35,800.003.Paku > 5cmKgRp17,500.00Rp19,250.00Rp50.00Rp19,300.004.Paku < 5cmKgRp18,500.00Rp20,350.00Rp50.00Rp20,400.005.Paku triplekKgRp18,500.00Rp20,350.00Rp50.00Rp20,400.006.paku sengKgRp20,000.00Rp22,000.00Rp100.00Rp22,100.007.paku genteng metalroofkgRp34,000.00Rp37,400.00Rp100.00Rp37,500.008.paku gypsumkgRp25,000.00Rp27,500.00Rp100.00Rp27,600.009.besi stripkgRp15,000.00Rp16,500.00Rp100.00Rp16,600.0010.pipa galvanis 4"lnjrRp157,000.00Rp172,700.00Rp100.00Rp172,800.0011.pipa galvanis 3"lnjrRp146,500.00Rp161,150.00Rp50.00Rp161,200.0012.pipa galvanis 2"lnjrRp92,500.00Rp101,750.00Rp50.00Rp101,800.0013.pipa galvanis 1"lnjrRp75,500.00Rp83,050.00Rp50.00Rp83,100.0014.pipa galvanis 1/2"lnjrRp52,500.00Rp57,750.00Rp50.00Rp57,800.00PIPA P.V.C..1.Pipa PVC AW dia 4" 4 mljrRp75,000.00Rp82,500.00Rp100.00Rp82,600.002.Pipa PVC AW dia 2" 4 mljrRp65,000.00Rp71,500.00Rp100.00Rp71,600.003.Pipa PVC AW dia 3/4" 4 mljrRp32,500.00Rp35,750.00Rp50.00Rp35,800.004.klem PVCbhRp3,000.00Rp3,300.00Rp100.00Rp3,400.005.lem PVCbhRp11,000.00Rp12,100.00Rp100.00Rp12,200.006.Avour/floor drainbhRp15,000.00Rp16,500.00Rp100.00Rp16,600.007.Penguras BakbhRp10,000.00Rp11,000.00Rp100.00Rp11,100.00

BAHAN PENUTUP ATAP & plafon1.Genteng metal MULTI ROOFlbrRp43,500.00Rp47,850.00Rp50.00Rp47,900.002.bubungan Genteng Metal bhRp7,500.00Rp8,250.00Rp50.00Rp8,300.003.seng gelombang BJLS 0.30 CaliscolbrRp65,000.00Rp71,500.00Rp100.00Rp71,600.004.bubungan seng plat BJLS 0.30lbrRp55,000.00Rp60,500.00Rp100.00Rp60,600.005.gypsum boardLbrRp65,000.00Rp71,500.00Rp100.00Rp71,600.006.Calciboard 3 mmLbrRp58,500.00Rp64,350.00Rp50.00Rp64,400.000.07.lis plafon profilmlRp5,000.00Rp5,500.00Rp100.00Rp5,600.00PENGECATAN + POLITUR1.Kertas gosoklbrRp3,000.00Rp3,300.00Rp100.00Rp3,400.002.Plamur KgRp7,000.00Rp7,700.00Rp100.00Rp7,800.0055003.Cat besi KgRp45,000.00Rp49,500.00Rp100.00Rp49,600.004.Cat kayuKgRp45,000.00Rp49,500.00Rp100.00Rp49,600.005.Cat tembok Kw.II (AVITEX 670&671)KgRp18,000.00Rp19,800.00Rp100.00Rp19,900.006.Cat tembok Kw.IIIKgRp6,500.00Rp7,150.00Rp50.00Rp7,200.007.Cat meni KgRp17,500.00Rp19,250.00Rp50.00Rp19,300.008.waterproofingKgRp45,000.00Rp49,500.00Rp100.00Rp49,600.009.Teak Oil / PliturLtrRp25,000.00Rp27,500.00Rp100.00Rp27,600.0010.Minyak cat / thiner BLtrRp25,000.00Rp27,500.00Rp100.00Rp27,600.0011.Minyak cat / afdunerLtrRp30,000.00Rp33,000.00Rp100.00Rp33,100.0012.minyak cat untuk meniLtrRp15,000.00Rp16,500.00Rp100.00Rp16,600.0013.teerkgRp30,475.00Rp33,522.50Rp77.50Rp33,600.0014.Minyak begestingLtrRp5,000.00Rp5,500.00Rp100.00Rp5,600.0015.Kuas roll 4"BhRp15,000.00Rp16,500.00Rp100.00Rp16,600.00LANTAI41.Granite 50/50 cm (merk Granito - Galio Grey)bhRp50,000.00Rp55,000.00Rp1,000.00Rp56,000.00berubah35,000.000.252.keramik 20/20 cmbhRp2,400.00Rp2,640.00Rp60.00Rp2,700.00berubah45,000.003.keramik 20/20 cm (Wafel)bhRp2,400.00Rp2,640.00Rp60.00Rp2,700.00berubah45,000.004.keramik 20/25 cmbhRp3,000.00Rp3,300.00Rp100.00Rp3,400.00berubah47,000.005.keramik list 10/40 cm (granit)bhRp16,666.67Rp18,333.33Rp66.67Rp18,400.00berubah37,500.006.keramik GRANITE / CUTTING 30/30 cmbhRp13,181.82Rp14,500.00Rp200.00Rp14,700.00berubah37,500.007.keramik licin 40/40 cmbhRp11,666.67Rp12,833.33Rp166.67Rp13,000.00berubah37,500.008.paving blok (segi enam)bhRp2,300.00Rp2,530.00Rp170.00Rp2,700.0082,700.009.kanstin 15x25x40 cmbjRp24,500.00Rp26,950.00Rp150.00Rp27,100.0010.Kanstin beton 15x25x50bhRp15,500.00Rp17,050.00Rp150.00Rp17,200.0082,700.0011.Stepnoizing anak tangga (8/40)bhRp17,500.00Rp19,250.00Rp150.00Rp19,400.0082,700.0012.Lubang Angin 15/25bhRp22,500.00Rp24,750.00Rp150.00Rp24,900.0082,700.00

PENGGANTUNG & PENGUNCI1.handle pintubhRp50,000.00Rp55,000.00Rp200.00Rp55,200.002.engsel pintu untuk pintu platbhRp15,000.00Rp16,500.00Rp100.00Rp16,600.002.engsel pintubhRp15,000.00Rp16,500.00Rp100.00Rp16,600.003.engsel jendelabhRp7,500.00Rp8,250.00Rp50.00Rp8,300.004.Engsel anginbhRp10,000.00Rp11,000.00Rp100.00Rp11,100.005.grendel 3"bhRp8,500.00Rp9,350.00Rp50.00Rp9,400.006.grendel pintubhRp8,500.00Rp9,350.00Rp50.00Rp9,400.007.kunci tanam pintubhRp200,000.00Rp220,000.00Rp100.00Rp220,100.008.kaca 5 mmm2Rp90,000.00Rp99,000.00Rp900.00Rp99,900.009.kaca 5 mm Pansap Biru muda mmm2Rp130,000.00Rp143,000.00Rp900.00Rp143,9